{ "ticker": { "uuid": "1d50887d-44f8-4634-beda-f51970b78656", "symbol": "IMTE", "name": "Integrated Media Technology Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Electronic Components", "page_url": "https://sharemaestro.com/factors/ticker/1d50887d-44f8-4634-beda-f51970b78656/", "api_url": "https://sharemaestro.com/factors/api/tickers/1d50887d-44f8-4634-beda-f51970b78656/" }, "ticker_metadata": { "id": 6613, "uuid": "1d50887d-44f8-4634-beda-f51970b78656", "symbol": "IMTE", "name": "Integrated Media Technology Ltd", "asset_type": "equity", "market_cap": 1898600, "stock_exchange_id": 2, "industry": "Electronic Components", "sector": "Technology", "description": "Integrated Media Technology Limited develops, sells and distributes 3D Autostereoscopic Display (ASD) technology products and services in Hong Kong, China, Korea, Singapore and Australia. The company is headquartered in Wan Chai, Hong Kong.", "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": "1d50887d-44f8-4634-beda-f51970b78656", "symbol": "IMTE", "name": "Integrated Media Technology Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Electronic Components", "page_url": "https://sharemaestro.com/factors/ticker/1d50887d-44f8-4634-beda-f51970b78656/", "api_url": "https://sharemaestro.com/factors/api/tickers/1d50887d-44f8-4634-beda-f51970b78656/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.53, "value": 0.5, "quality": 0.49, "momentum": 0.49, "coverage": 0.848, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 0.51, "market_cap": 1762506.35, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.2297, "shareholder_yield": 0, "roe": -0.0185, "piotroski_f_score": 5, "momentum_12_1": -0.5222, "volatility_252d": 0.9595 }, "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": "2026-06-07T06:48:26.059428+00:00", "batch_id": "" }, "size": { "price_close": 0.5114, "market_cap": 1762506.3476, "market_cap_usd": 1762506.3476, "enterprise_value": 2018186.3476, "shares_outstanding": 3446434, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.1214, "ptbv_ratio": 0.1242, "ps_ratio": 24.6229, "pcf_ratio": null, "pfcf_ratio": -176.3564, "ev_ebitda": 4.3527, "ev_ebit": -2.5363, "ev_sales": 28.1948, "ev_fcf": -201.9398, "earnings_yield": null, "fcf_yield": -0.005, "price_to_sales": 24.6229, "price_to_book": 0.1214, "price_to_cashflow": null, "ebitda_to_ev": 0.2297, "sales_yield": 0.0355 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.539, "operating_margin": -11.1165, "net_margin": -3.7493, "ebitda_margin": 6.4775, "fcf_margin": -0.1396, "roe": -0.0185, "roa": -0.0171, "roic": -0.0404, "roc_greenblatt": null, "asset_turnover": 0.0046, "cash_conversion": 0.0372, "accruals_ratio": -0.0165, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": -4.5235, "earnings_stability_5y": 1.3667, "revenue_stability_5y": 1.1981, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0025, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.1369, "net_debt_to_ebitda": 0.5514, "debt_to_assets": 0.0163, "interest_coverage": -1.087, "current_ratio": 0.7174, "quick_ratio": -0.779, "net_debt": 255680, "local_beta": -0.003, "volatility_252d": 0.9595, "volatility_60d": 2.1245, "max_drawdown_12m": -0.6395, "risk_adjusted_momentum": -0.5443 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.4884, "revenue_growth_5y_cagr": -0.472, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.0203, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0443, "price_return_3m": -0.1789, "price_return_6m": -0.3262, "price_return_9m": -0.4495, "price_return_12m": -0.5434, "price_return_12m_ex1m": -0.5222, "momentum_6m": -0.3262, "momentum_12m": -0.5434, "momentum_12_1": -0.5222, "distance_from_52w_high": -0.6294, "distance_from_52w_low": 0.0279, "relative_strength": -0.7013 }, "raw_ttm": { "revenue_ttm": 71580, "gross_profit_ttm": 38580, "ebit_ttm": -795716, "ebitda_ttm": 463660, "net_income_ttm": -268377, "eps_diluted_ttm": -0.0779, "operating_cash_flow_ttm": -9994, "capital_expenditure_ttm": 0, "fcf_ttm": -9994, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 732037, "cash_and_equivalents": 160, "total_current_assets": 1425732, "total_current_liabilities": 1987225, "net_ppe": null, "total_assets": 15686579, "total_debt": 255840, "total_equity": 14521167, "net_working_capital": -305813, "book_value_per_share": 4.2134, "retained_earnings": -54341549, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 14191400.96, "tangible_book_per_share": 4.1177 }, "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": 50, "quality_composite": 51, "momentum_composite": 51, "growth_composite": 50, "yield_composite": 50, "svqf_composite": 52, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 47, "quality_value_composite": 0.495, "os_score": 0.53, "value_percentile": 0.5, "quality_percentile": 0.49, "momentum_percentile": 0.49, "factor_coverage": 0.848, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "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": 1563, "ticker_id": 6613, "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": "2026-06-07T06:48:26.059428+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.5114, "market_cap": 1762506.3476, "market_cap_usd": 1762506.3476, "enterprise_value": 2018186.3476, "shares_outstanding": 3446434, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.12137498, "ptbv_ratio": 0.12419537, "ps_ratio": 24.62288834, "pcf_ratio": null, "pfcf_ratio": -176.35644863, "ev_ebitda": 4.35272904, "ev_ebit": -2.5363149, "ev_sales": 28.19483581, "ev_fcf": -201.93979864, "earnings_yield": null, "fcf_yield": -0.00495197, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.53897737, "operating_margin": -11.11645711, "net_margin": -3.74932942, "ebitda_margin": 6.47750768, "fcf_margin": -0.13962001, "roe": -0.01848178, "roa": -0.0171087, "roic": -0.04038663, "roc_greenblatt": null, "asset_turnover": 0.00456314, "cash_conversion": 0.03723866, "accruals_ratio": -0.0164716, "sbc_to_revenue": null, "debt_to_equity": 0.13685023, "net_debt_to_ebitda": 0.55143855, "debt_to_assets": 0.01630948, "interest_coverage": -1.08698877, "current_ratio": 0.7174487, "quick_ratio": -0.77895659, "net_debt": 255680, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.48838645, "revenue_growth_5y_cagr": -0.4720197, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.02025781, "piotroski_f_score": 5, "altman_z_score": -4.52352384, "earnings_stability_5y": 1.366695, "revenue_stability_5y": 1.198068, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04429079, "price_return_3m": -0.17886962, "price_return_6m": -0.32621871, "price_return_9m": -0.44951561, "price_return_12m": -0.54339286, "price_return_12m_ex1m": -0.52223214, "distance_from_52w_high": -0.62942029, "distance_from_52w_low": 0.0279397, "relative_strength": -0.70133391, "local_beta": -0.003, "volatility_252d": 0.959512, "volatility_60d": 2.124528, "max_drawdown_12m": -0.63949275, "revenue_ttm": 71580, "gross_profit_ttm": 38580, "ebit_ttm": -795716, "ebitda_ttm": 463660, "net_income_ttm": -268377, "eps_diluted_ttm": -0.07787092, "operating_cash_flow_ttm": -9994, "capital_expenditure_ttm": 0, "fcf_ttm": -9994, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 732037, "cash_and_equivalents": 160, "total_current_assets": 1425732, "total_current_liabilities": 1987225, "net_ppe": null, "total_assets": 15686579, "total_debt": 255840, "total_equity": 14521167, "net_working_capital": -305813, "book_value_per_share": 4.21338897, "retained_earnings": -54341549, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 14191400.96, "tangible_book_per_share": 4.11770571, "universe_ticker_count": null, "sector": "Technology", "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": 50, "quality_composite": 51, "momentum_composite": 51, "growth_composite": 50, "yield_composite": 50, "svqf_composite": 52, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 47, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "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": 0.51, "os": 0.53, "value": 0.5, "quality": 0.49, "momentum": 0.49, "confidence": 0.758, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0185, "momentum_12_1": -0.5222, "complete_fields": { "id": 1563, "ticker_id": 6613, "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": "2026-06-07T06:48:26.059428+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.5114, "market_cap": 1762506.3476, "market_cap_usd": 1762506.3476, "enterprise_value": 2018186.3476, "shares_outstanding": 3446434, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.12137498, "ptbv_ratio": 0.12419537, "ps_ratio": 24.62288834, "pcf_ratio": null, "pfcf_ratio": -176.35644863, "ev_ebitda": 4.35272904, "ev_ebit": -2.5363149, "ev_sales": 28.19483581, "ev_fcf": -201.93979864, "earnings_yield": null, "fcf_yield": -0.00495197, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.53897737, "operating_margin": -11.11645711, "net_margin": -3.74932942, "ebitda_margin": 6.47750768, "fcf_margin": -0.13962001, "roe": -0.01848178, "roa": -0.0171087, "roic": -0.04038663, "roc_greenblatt": null, "asset_turnover": 0.00456314, "cash_conversion": 0.03723866, "accruals_ratio": -0.0164716, "sbc_to_revenue": null, "debt_to_equity": 0.13685023, "net_debt_to_ebitda": 0.55143855, "debt_to_assets": 0.01630948, "interest_coverage": -1.08698877, "current_ratio": 0.7174487, "quick_ratio": -0.77895659, "net_debt": 255680, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.48838645, "revenue_growth_5y_cagr": -0.4720197, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.02025781, "piotroski_f_score": 5, "altman_z_score": -4.52352384, "earnings_stability_5y": 1.366695, "revenue_stability_5y": 1.198068, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04429079, "price_return_3m": -0.17886962, "price_return_6m": -0.32621871, "price_return_9m": -0.44951561, "price_return_12m": -0.54339286, "price_return_12m_ex1m": -0.52223214, "distance_from_52w_high": -0.62942029, "distance_from_52w_low": 0.0279397, "relative_strength": -0.70133391, "local_beta": -0.003, "volatility_252d": 0.959512, "volatility_60d": 2.124528, "max_drawdown_12m": -0.63949275, "revenue_ttm": 71580, "gross_profit_ttm": 38580, "ebit_ttm": -795716, "ebitda_ttm": 463660, "net_income_ttm": -268377, "eps_diluted_ttm": -0.07787092, "operating_cash_flow_ttm": -9994, "capital_expenditure_ttm": 0, "fcf_ttm": -9994, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 732037, "cash_and_equivalents": 160, "total_current_assets": 1425732, "total_current_liabilities": 1987225, "net_ppe": null, "total_assets": 15686579, "total_debt": 255840, "total_equity": 14521167, "net_working_capital": -305813, "book_value_per_share": 4.21338897, "retained_earnings": -54341549, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 14191400.96, "tangible_book_per_share": 4.11770571, "universe_ticker_count": null, "sector": "Technology", "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": 50, "quality_composite": 51, "momentum_composite": 51, "growth_composite": 50, "yield_composite": 50, "svqf_composite": 52, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 47, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "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": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "income_statement": { "revenue": 71580, "cost_of_revenue": 33000, "gross_profit": 38580, "ebit": -795716, "ebitda": 463660, "pretax_income": -268377, "tax_provision": null, "net_income": -268377, "net_income_to_common": -268377, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159.95, "total_current_assets": 1425278, "total_assets": 15681592, "short_term_debt": 255758, "long_term_debt": null, "total_debt": 255758, "total_liabilities": 1986592, "total_equity": 14516550, "shares_outstanding": 3441050, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -9994, "capital_expenditure": 0, "free_cash_flow": -9994, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 96228, "ticker_id": 6613, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "463660", "netIncome": "-268377", "grossProfit": "38580", "depreciation": "None", "totalRevenue": "71580", "costOfRevenue": "33000", "interestIncome": "0", "incomeBeforeTax": "-268377", "interestExpense": "732037", "operatingIncome": "-795716", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-732037", "nonInterestIncome": "None", "operatingExpenses": "834296", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "834115", "netIncomeFromContinuingOperations": "-268377" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "68840826", "currentDebt": "None", "investments": "None", "totalAssets": "15681592", "longTermDebt": "None", "shortTermDebt": "255758", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-54324275", "totalLiabilities": "1986592", "otherCurrentAssets": "None", "totalCurrentAssets": "1425278", "currentLongTermDebt": "255840", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1425118", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14256313", "currentAccountsPayable": "97188", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "255758", "totalShareholderEquity": "14516550", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1633644", "totalCurrentLiabilities": "1986592", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "159.95", "commonStockSharesOutstanding": "3441050", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "159.95", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-268377", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-9994", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "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": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 71580, "cost_of_revenue": 33000, "gross_profit": 38580, "research_and_development": null, "selling_general_admin": 834115, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -795716, "depreciation_amortisation": null, "ebitda": 463660, "interest_expense": 732037, "interest_income": null, "other_non_operating": null, "pretax_income": -268377, "tax_provision": null, "effective_tax_rate": null, "net_income": -268377, "net_income_continuing_ops": -268377, "net_income_to_common": -268377, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159.95, "short_term_investments": null, "net_receivables": 1425118, "inventory": null, "other_current_assets": null, "total_current_assets": 1425278, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14256313, "total_assets": 15681592, "short_term_debt": 255758, "accounts_payable": 97188, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1986592, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 1986592, "total_debt": 255758, "preferred_stock": null, "minority_interest": null, "retained_earnings": -54324275, "total_equity": 14516550, "shares_outstanding": 3441050, "operating_cash_flow": -9994, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": -9994, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "463660", "netIncome": "-268377", "grossProfit": "38580", "depreciation": "None", "totalRevenue": "71580", "costOfRevenue": "33000", "interestIncome": "0", "incomeBeforeTax": "-268377", "interestExpense": "732037", "operatingIncome": "-795716", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-732037", "nonInterestIncome": "None", "operatingExpenses": "834296", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "834115", "netIncomeFromContinuingOperations": "-268377" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "68840826", "currentDebt": "None", "investments": "None", "totalAssets": "15681592", "longTermDebt": "None", "shortTermDebt": "255758", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-54324275", "totalLiabilities": "1986592", "otherCurrentAssets": "None", "totalCurrentAssets": "1425278", "currentLongTermDebt": "255840", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1425118", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14256313", "currentAccountsPayable": "97188", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "255758", "totalShareholderEquity": "14516550", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1633644", "totalCurrentLiabilities": "1986592", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "159.95", "commonStockSharesOutstanding": "3441050", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "159.95", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-268377", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-9994", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "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": "0", "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": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "income_statement": { "revenue": 60471, "cost_of_revenue": 30322, "gross_profit": 30149, "ebit": -883520, "ebitda": 558133, "pretax_income": -1729000, "tax_provision": null, "net_income": -1369643, "net_income_to_common": -1369643, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10154, "total_current_assets": 1351759, "total_assets": 30612606, "short_term_debt": 14314083, "long_term_debt": 86538, "total_debt": 14400621, "total_liabilities": 16662875, "total_equity": 14771544, "shares_outstanding": 3430562, "goodwill_and_intangibles": 503258 }, "cash_flow": { "operating_cash_flow": -1066792, "capital_expenditure": 10212366, "free_cash_flow": 9145574, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 96231, "ticker_id": 6613, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-883520", "ebitda": "558133", "netIncome": "-1369643", "grossProfit": "30149", "depreciation": "None", "totalRevenue": "60471", "costOfRevenue": "30322", "interestIncome": "18", "incomeBeforeTax": "-1729000", "interestExpense": "845481", "operatingIncome": "-2220433", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-845463", "nonInterestIncome": "None", "operatingExpenses": "2250582", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30322", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1441653", "sellingGeneralAndAdministrative": "808794", "netIncomeFromContinuingOperations": "-1729001" }, "balance": { "goodwill": "None", "inventory": "2996964", "commonStock": "68844716", "currentDebt": "None", "investments": "None", "totalAssets": "30612606", "longTermDebt": "86538", "shortTermDebt": "14314083", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "503258", "reportedCurrency": "USD", "retainedEarnings": "-54073172", "totalLiabilities": "16662875", "otherCurrentAssets": "215", "totalCurrentAssets": "1351759", "currentLongTermDebt": "14314083", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1341605", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29260847", "currentAccountsPayable": "97220", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14400621", "totalShareholderEquity": "14771544", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1733229", "totalCurrentLiabilities": "16144532", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "518343", "cashAndShortTermInvestments": "10154", "commonStockSharesOutstanding": "3430562", "intangibleAssetsExcludingGoodwill": "503258", "cashAndCashEquivalentsAtCarryingValue": "10154", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1729000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "128447", "operatingCashflow": "-1066792", "capitalExpenditures": "10212366", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "402500", "cashflowFromInvestment": "-1335", "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": "1441653", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60471, "cost_of_revenue": 30322, "gross_profit": 30149, "research_and_development": null, "selling_general_admin": 808794, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -883520, "depreciation_amortisation": 1441653, "ebitda": 558133, "interest_expense": 845481, "interest_income": null, "other_non_operating": null, "pretax_income": -1729000, "tax_provision": null, "effective_tax_rate": null, "net_income": -1369643, "net_income_continuing_ops": -1729001, "net_income_to_common": -1369643, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10154, "short_term_investments": null, "net_receivables": 1341605, "inventory": 2996964, "other_current_assets": null, "total_current_assets": 1351759, "net_ppe": null, "goodwill": null, "intangible_assets": 503258, "goodwill_and_intangibles": 503258, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29260847, "total_assets": 30612606, "short_term_debt": 14314083, "accounts_payable": 97220, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16144532, "long_term_debt": 86538, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 518343, "total_liabilities": 16662875, "total_debt": 14400621, "preferred_stock": null, "minority_interest": null, "retained_earnings": -54073172, "total_equity": 14771544, "shares_outstanding": 3430562, "operating_cash_flow": -1066792, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10212366, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1335, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 402500, "free_cash_flow": 9145574, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-883520", "ebitda": "558133", "netIncome": "-1369643", "grossProfit": "30149", "depreciation": "None", "totalRevenue": "60471", "costOfRevenue": "30322", "interestIncome": "18", "incomeBeforeTax": "-1729000", "interestExpense": "845481", "operatingIncome": "-2220433", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-845463", "nonInterestIncome": "None", "operatingExpenses": "2250582", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30322", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1441653", "sellingGeneralAndAdministrative": "808794", "netIncomeFromContinuingOperations": "-1729001" }, "balance": { "goodwill": "None", "inventory": "2996964", "commonStock": "68844716", "currentDebt": "None", "investments": "None", "totalAssets": "30612606", "longTermDebt": "86538", "shortTermDebt": "14314083", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "503258", "reportedCurrency": "USD", "retainedEarnings": "-54073172", "totalLiabilities": "16662875", "otherCurrentAssets": "215", "totalCurrentAssets": "1351759", "currentLongTermDebt": "14314083", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1341605", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29260847", "currentAccountsPayable": "97220", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14400621", "totalShareholderEquity": "14771544", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1733229", "totalCurrentLiabilities": "16144532", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "518343", "cashAndShortTermInvestments": "10154", "commonStockSharesOutstanding": "3430562", "intangibleAssetsExcludingGoodwill": "503258", "cashAndCashEquivalentsAtCarryingValue": "10154", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1729000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "128447", "operatingCashflow": "-1066792", "capitalExpenditures": "10212366", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "402500", "cashflowFromInvestment": "-1335", "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": "1441653", "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": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "income_statement": { "revenue": 85454, "cost_of_revenue": 261566, "gross_profit": -176112, "ebit": -2739080, "ebitda": null, "pretax_income": -2203554, "tax_provision": null, "net_income": -1395250, "net_income_to_common": -1395250, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 675781, "total_current_assets": 3690314, "total_assets": 30134828, "short_term_debt": null, "long_term_debt": 11144000, "total_debt": 11144000, "total_liabilities": 13531649, "total_equity": 17142915, "shares_outstanding": 3410434, "goodwill_and_intangibles": 739207 }, "cash_flow": { "operating_cash_flow": -913323, "capital_expenditure": 350, "free_cash_flow": -912973, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 96236, "ticker_id": 6613, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-1395250", "grossProfit": "-176112", "depreciation": "None", "totalRevenue": "85454", "costOfRevenue": "261566", "interestIncome": "4", "incomeBeforeTax": "-2203554", "interestExpense": "84420", "operatingIncome": "-2739080", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-84416", "nonInterestIncome": "None", "operatingExpenses": "2824534", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "261566", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1767754", "netIncomeFromContinuingOperations": "-2203554" }, "balance": { "goodwill": "0", "inventory": "2996964", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "30134828", "longTermDebt": "11144000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "739207", "reportedCurrency": "USD", "retainedEarnings": "-53821478", "totalLiabilities": "13531649", "otherCurrentAssets": "-1592143", "totalCurrentAssets": "3690314", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26444514", "currentAccountsPayable": "97221", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "17142915", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1460980", "totalCurrentLiabilities": "2387649", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11144000", "cashAndShortTermInvestments": "675781", "commonStockSharesOutstanding": "3410434", "intangibleAssetsExcludingGoodwill": "739207", "cashAndCashEquivalentsAtCarryingValue": "675781", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1395250", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "225698", "operatingCashflow": "-913323", "capitalExpenditures": "350", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1533408", "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": "789283", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85454, "cost_of_revenue": 261566, "gross_profit": -176112, "research_and_development": null, "selling_general_admin": 1767754, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2739080, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 84420, "interest_income": null, "other_non_operating": null, "pretax_income": -2203554, "tax_provision": null, "effective_tax_rate": null, "net_income": -1395250, "net_income_continuing_ops": -2203554, "net_income_to_common": -1395250, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 675781, "short_term_investments": null, "net_receivables": 0, "inventory": 2996964, "other_current_assets": null, "total_current_assets": 3690314, "net_ppe": null, "goodwill": 0, "intangible_assets": 739207, "goodwill_and_intangibles": 739207, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26444514, "total_assets": 30134828, "short_term_debt": null, "accounts_payable": 97221, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2387649, "long_term_debt": 11144000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11144000, "total_liabilities": 13531649, "total_debt": 11144000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53821478, "total_equity": 17142915, "shares_outstanding": 3410434, "operating_cash_flow": -913323, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 350, "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": 1533408, "free_cash_flow": -912973, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-1395250", "grossProfit": "-176112", "depreciation": "None", "totalRevenue": "85454", "costOfRevenue": "261566", "interestIncome": "4", "incomeBeforeTax": "-2203554", "interestExpense": "84420", "operatingIncome": "-2739080", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-84416", "nonInterestIncome": "None", "operatingExpenses": "2824534", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "261566", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1767754", "netIncomeFromContinuingOperations": "-2203554" }, "balance": { "goodwill": "0", "inventory": "2996964", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "30134828", "longTermDebt": "11144000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "739207", "reportedCurrency": "USD", "retainedEarnings": "-53821478", "totalLiabilities": "13531649", "otherCurrentAssets": "-1592143", "totalCurrentAssets": "3690314", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26444514", "currentAccountsPayable": "97221", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "17142915", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1460980", "totalCurrentLiabilities": "2387649", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11144000", "cashAndShortTermInvestments": "675781", "commonStockSharesOutstanding": "3410434", "intangibleAssetsExcludingGoodwill": "739207", "cashAndCashEquivalentsAtCarryingValue": "675781", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1395250", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "225698", "operatingCashflow": "-913323", "capitalExpenditures": "350", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1533408", "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": "789283", "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": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "income_statement": { "revenue": 534522, "cost_of_revenue": 687477, "gross_profit": -160670, "ebit": -10250356, "ebitda": -8894514, "pretax_income": -10901539, "tax_provision": 1762411, "net_income": -14642719, "net_income_to_common": -14642719, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74106, "total_current_assets": 31760797, "total_assets": 57470203, "short_term_debt": 7554633, "long_term_debt": null, "total_debt": 7554633, "total_liabilities": 14551191, "total_equity": 41286674, "shares_outstanding": 16448111, "goodwill_and_intangibles": 1266494 }, "cash_flow": { "operating_cash_flow": -17850642, "capital_expenditure": 275744, "free_cash_flow": -17574898, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 96241, "ticker_id": 6613, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10250356", "ebitda": "-8894514", "netIncome": "-14642719", "grossProfit": "-160670", "depreciation": "None", "totalRevenue": "534522", "costOfRevenue": "687477", "interestIncome": "567598", "incomeBeforeTax": "-10901539", "interestExpense": "633884", "operatingIncome": "-8199996", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1762411", "reportedCurrency": "AUD", "netInterestIncome": "-348782", "nonInterestIncome": "None", "operatingExpenses": "8088855", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "687477", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1355842", "sellingGeneralAndAdministrative": "7855761", "netIncomeFromContinuingOperations": "-13862503" }, "balance": { "goodwill": "0", "inventory": "4195077", "commonStock": "89689805", "currentDebt": "None", "investments": "None", "totalAssets": "57470203", "longTermDebt": "None", "shortTermDebt": "7554633", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1266494", "reportedCurrency": "AUD", "retainedEarnings": "-49784862", "totalLiabilities": "14551191", "otherCurrentAssets": "12152681", "totalCurrentAssets": "31760797", "currentLongTermDebt": "7554633", "longTermInvestments": "257346", "shortTermInvestments": "None", "currentNetReceivables": "15338933", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25709406", "currentAccountsPayable": "98515", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7554633", "totalShareholderEquity": "41286674", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "3331610", "totalCurrentLiabilities": "10984758", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3566433", "cashAndShortTermInvestments": "74106", "commonStockSharesOutstanding": "16448111", "intangibleAssetsExcludingGoodwill": "1266494", "cashAndCashEquivalentsAtCarryingValue": "74106", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13862503", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "AUD", "changeInInventory": "-7272808", "operatingCashflow": "-17850642", "capitalExpenditures": "275744", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39421268", "cashflowFromInvestment": "-21879871", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1993007", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 534522, "cost_of_revenue": 687477, "gross_profit": -160670, "research_and_development": null, "selling_general_admin": 7855761, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10250356, "depreciation_amortisation": 1355842, "ebitda": -8894514, "interest_expense": 633884, "interest_income": null, "other_non_operating": null, "pretax_income": -10901539, "tax_provision": 1762411, "effective_tax_rate": null, "net_income": -14642719, "net_income_continuing_ops": -13862503, "net_income_to_common": -14642719, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74106, "short_term_investments": null, "net_receivables": 15338933, "inventory": 4195077, "other_current_assets": null, "total_current_assets": 31760797, "net_ppe": null, "goodwill": 0, "intangible_assets": 1266494, "goodwill_and_intangibles": 1266494, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25709406, "total_assets": 57470203, "short_term_debt": 7554633, "accounts_payable": 98515, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10984758, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3566433, "total_liabilities": 14551191, "total_debt": 7554633, "preferred_stock": null, "minority_interest": null, "retained_earnings": -49784862, "total_equity": 41286674, "shares_outstanding": 16448111, "operating_cash_flow": -17850642, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 275744, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21879871, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39421268, "free_cash_flow": -17574898, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10250356", "ebitda": "-8894514", "netIncome": "-14642719", "grossProfit": "-160670", "depreciation": "None", "totalRevenue": "534522", "costOfRevenue": "687477", "interestIncome": "567598", "incomeBeforeTax": "-10901539", "interestExpense": "633884", "operatingIncome": "-8199996", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1762411", "reportedCurrency": "AUD", "netInterestIncome": "-348782", "nonInterestIncome": "None", "operatingExpenses": "8088855", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "687477", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1355842", "sellingGeneralAndAdministrative": "7855761", "netIncomeFromContinuingOperations": "-13862503" }, "balance": { "goodwill": "0", "inventory": "4195077", "commonStock": "89689805", "currentDebt": "None", "investments": "None", "totalAssets": "57470203", "longTermDebt": "None", "shortTermDebt": "7554633", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1266494", "reportedCurrency": "AUD", "retainedEarnings": "-49784862", "totalLiabilities": "14551191", "otherCurrentAssets": "12152681", "totalCurrentAssets": "31760797", "currentLongTermDebt": "7554633", "longTermInvestments": "257346", "shortTermInvestments": "None", "currentNetReceivables": "15338933", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25709406", "currentAccountsPayable": "98515", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7554633", "totalShareholderEquity": "41286674", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "3331610", "totalCurrentLiabilities": "10984758", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3566433", "cashAndShortTermInvestments": "74106", "commonStockSharesOutstanding": "16448111", "intangibleAssetsExcludingGoodwill": "1266494", "cashAndCashEquivalentsAtCarryingValue": "74106", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13862503", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "AUD", "changeInInventory": "-7272808", "operatingCashflow": "-17850642", "capitalExpenditures": "275744", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39421268", "cashflowFromInvestment": "-21879871", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1993007", "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": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "income_statement": { "revenue": 193113, "cost_of_revenue": 149447, "gross_profit": 43666, "ebit": -3596630, "ebitda": -2605118, "pretax_income": -5091918, "tax_provision": 1522643, "net_income": -4726284, "net_income_to_common": -4726284, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274767, "total_current_assets": 3281466, "total_assets": 25090411, "short_term_debt": 3433890, "long_term_debt": null, "total_debt": 3433890, "total_liabilities": 11134041, "total_equity": 11799896, "shares_outstanding": 8292403, "goodwill_and_intangibles": 1900589 }, "cash_flow": { "operating_cash_flow": -7971326, "capital_expenditure": 695204, "free_cash_flow": -7276122, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 96246, "ticker_id": 6613, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3596630", "ebitda": "-2605118", "netIncome": "-4726284", "grossProfit": "43666", "depreciation": "None", "totalRevenue": "193113", "costOfRevenue": "149447", "interestIncome": "18864", "incomeBeforeTax": "-5091918", "interestExpense": "1495288", "operatingIncome": "-4488836", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1522643", "reportedCurrency": "AUD", "netInterestIncome": "-1982088", "nonInterestIncome": "None", "operatingExpenses": "6050495", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149447", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "991512", "sellingGeneralAndAdministrative": "4340233", "netIncomeFromContinuingOperations": "-6585626" }, "balance": { "goodwill": "0", "inventory": "2006364", "commonStock": "48144406", "currentDebt": "None", "investments": "None", "totalAssets": "25090411", "longTermDebt": "None", "shortTermDebt": "3433890", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1900589", "reportedCurrency": "AUD", "retainedEarnings": "-37169358", "totalLiabilities": "11134041", "otherCurrentAssets": "610282", "totalCurrentAssets": "3281466", "currentLongTermDebt": "4311416", "longTermInvestments": "562500", "shortTermInvestments": "None", "currentNetReceivables": "465639", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21808945", "currentAccountsPayable": "103172", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7886661", "shortLongTermDebtTotal": "4451615", "totalShareholderEquity": "11799896", "capitalLeaseObligations": "1829499", "otherCurrentLiabilities": "3663249", "totalCurrentLiabilities": "9730109", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1403932", "cashAndShortTermInvestments": "274767", "commonStockSharesOutstanding": "8292403", "intangibleAssetsExcludingGoodwill": "1900589", "cashAndCashEquivalentsAtCarryingValue": "274767", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6585626", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "AUD", "changeInInventory": "-14390", "operatingCashflow": "-7971326", "capitalExpenditures": "695204", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18120257", "cashflowFromInvestment": "-12144439", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1326811", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 193113, "cost_of_revenue": 149447, "gross_profit": 43666, "research_and_development": null, "selling_general_admin": 4340233, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3596630, "depreciation_amortisation": 991512, "ebitda": -2605118, "interest_expense": 1495288, "interest_income": null, "other_non_operating": null, "pretax_income": -5091918, "tax_provision": 1522643, "effective_tax_rate": null, "net_income": -4726284, "net_income_continuing_ops": -6585626, "net_income_to_common": -4726284, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 274767, "short_term_investments": null, "net_receivables": 465639, "inventory": 2006364, "other_current_assets": null, "total_current_assets": 3281466, "net_ppe": null, "goodwill": 0, "intangible_assets": 1900589, "goodwill_and_intangibles": 1900589, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21808945, "total_assets": 25090411, "short_term_debt": 3433890, "accounts_payable": 103172, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9730109, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1403932, "total_liabilities": 11134041, "total_debt": 3433890, "preferred_stock": null, "minority_interest": null, "retained_earnings": -37169358, "total_equity": 11799896, "shares_outstanding": 8292403, "operating_cash_flow": -7971326, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 695204, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12144439, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18120257, "free_cash_flow": -7276122, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3596630", "ebitda": "-2605118", "netIncome": "-4726284", "grossProfit": "43666", "depreciation": "None", "totalRevenue": "193113", "costOfRevenue": "149447", "interestIncome": "18864", "incomeBeforeTax": "-5091918", "interestExpense": "1495288", "operatingIncome": "-4488836", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1522643", "reportedCurrency": "AUD", "netInterestIncome": "-1982088", "nonInterestIncome": "None", "operatingExpenses": "6050495", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149447", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "991512", "sellingGeneralAndAdministrative": "4340233", "netIncomeFromContinuingOperations": "-6585626" }, "balance": { "goodwill": "0", "inventory": "2006364", "commonStock": "48144406", "currentDebt": "None", "investments": "None", "totalAssets": "25090411", "longTermDebt": "None", "shortTermDebt": "3433890", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1900589", "reportedCurrency": "AUD", "retainedEarnings": "-37169358", "totalLiabilities": "11134041", "otherCurrentAssets": "610282", "totalCurrentAssets": "3281466", "currentLongTermDebt": "4311416", "longTermInvestments": "562500", "shortTermInvestments": "None", "currentNetReceivables": "465639", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21808945", "currentAccountsPayable": "103172", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7886661", "shortLongTermDebtTotal": "4451615", "totalShareholderEquity": "11799896", "capitalLeaseObligations": "1829499", "otherCurrentLiabilities": "3663249", "totalCurrentLiabilities": "9730109", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1403932", "cashAndShortTermInvestments": "274767", "commonStockSharesOutstanding": "8292403", "intangibleAssetsExcludingGoodwill": "1900589", "cashAndCashEquivalentsAtCarryingValue": "274767", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6585626", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "AUD", "changeInInventory": "-14390", "operatingCashflow": "-7971326", "capitalExpenditures": "695204", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18120257", "cashflowFromInvestment": "-12144439", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1326811", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "income_statement": { "revenue": 1744629, "cost_of_revenue": 1311566, "gross_profit": 433063, "ebit": -6148601, "ebitda": -4369820, "pretax_income": -10543658, "tax_provision": 1591170, "net_income": -10034077, "net_income_to_common": -10034077, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2194084, "total_current_assets": 5635987, "total_assets": 12953665, "short_term_debt": 744285, "long_term_debt": 2196049, "total_debt": 2940334, "total_liabilities": 8047813, "total_equity": 1576027, "shares_outstanding": 4311360, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -6191115, "capital_expenditure": 7361780, "free_cash_flow": 1170665, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 96251, "ticker_id": 6613, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6148601", "ebitda": "-4369820", "netIncome": "-10034077", "grossProfit": "433063", "depreciation": "None", "totalRevenue": "1744629", "costOfRevenue": "1311566", "interestIncome": "6197", "incomeBeforeTax": "-10543658", "interestExpense": "2100272", "operatingIncome": "-3302614", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1591170", "reportedCurrency": "AUD", "netInterestIncome": "-2094075", "nonInterestIncome": "None", "operatingExpenses": "6582143", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1311566", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1778781", "sellingGeneralAndAdministrative": "4064187", "netIncomeFromContinuingOperations": "-10543658" }, "balance": { "goodwill": "0", "inventory": "187401", "commonStock": "32089997", "currentDebt": "None", "investments": "None", "totalAssets": "12953665", "longTermDebt": "2196049", "shortTermDebt": "744285", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "AUD", "retainedEarnings": "-34102300", "totalLiabilities": "8047813", "otherCurrentAssets": "2091586", "totalCurrentAssets": "5635987", "currentLongTermDebt": "981959", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "1162916", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7317678", "currentAccountsPayable": "112814", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7317678", "shortLongTermDebtTotal": "2940334", "totalShareholderEquity": "1576027", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "3017675", "totalCurrentLiabilities": "4359556", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3688257", "cashAndShortTermInvestments": "2194084", "commonStockSharesOutstanding": "4311360", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2194084", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10543658", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "AUD", "changeInInventory": "142608", "operatingCashflow": "-6191115", "capitalExpenditures": "7361780", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13392848", "cashflowFromInvestment": "-4586121", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2078762", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1744629, "cost_of_revenue": 1311566, "gross_profit": 433063, "research_and_development": null, "selling_general_admin": 4064187, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6148601, "depreciation_amortisation": 1778781, "ebitda": -4369820, "interest_expense": 2100272, "interest_income": null, "other_non_operating": null, "pretax_income": -10543658, "tax_provision": 1591170, "effective_tax_rate": null, "net_income": -10034077, "net_income_continuing_ops": -10543658, "net_income_to_common": -10034077, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2194084, "short_term_investments": null, "net_receivables": 1162916, "inventory": 187401, "other_current_assets": null, "total_current_assets": 5635987, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7317678, "total_assets": 12953665, "short_term_debt": 744285, "accounts_payable": 112814, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4359556, "long_term_debt": 2196049, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3688257, "total_liabilities": 8047813, "total_debt": 2940334, "preferred_stock": null, "minority_interest": null, "retained_earnings": -34102300, "total_equity": 1576027, "shares_outstanding": 4311360, "operating_cash_flow": -6191115, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7361780, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4586121, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13392848, "free_cash_flow": 1170665, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6148601", "ebitda": "-4369820", "netIncome": "-10034077", "grossProfit": "433063", "depreciation": "None", "totalRevenue": "1744629", "costOfRevenue": "1311566", "interestIncome": "6197", "incomeBeforeTax": "-10543658", "interestExpense": "2100272", "operatingIncome": "-3302614", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1591170", "reportedCurrency": "AUD", "netInterestIncome": "-2094075", "nonInterestIncome": "None", "operatingExpenses": "6582143", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1311566", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1778781", "sellingGeneralAndAdministrative": "4064187", "netIncomeFromContinuingOperations": "-10543658" }, "balance": { "goodwill": "0", "inventory": "187401", "commonStock": "32089997", "currentDebt": "None", "investments": "None", "totalAssets": "12953665", "longTermDebt": "2196049", "shortTermDebt": "744285", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "AUD", "retainedEarnings": "-34102300", "totalLiabilities": "8047813", "otherCurrentAssets": "2091586", "totalCurrentAssets": "5635987", "currentLongTermDebt": "981959", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "1162916", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7317678", "currentAccountsPayable": "112814", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7317678", "shortLongTermDebtTotal": "2940334", "totalShareholderEquity": "1576027", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "3017675", "totalCurrentLiabilities": "4359556", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3688257", "cashAndShortTermInvestments": "2194084", "commonStockSharesOutstanding": "4311360", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2194084", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10543658", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "AUD", "changeInInventory": "142608", "operatingCashflow": "-6191115", "capitalExpenditures": "7361780", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13392848", "cashflowFromInvestment": "-4586121", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2078762", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "income_statement": { "revenue": 1275425, "cost_of_revenue": 1008821, "gross_profit": 266604, "ebit": -10516064, "ebitda": -8293465, "pretax_income": -16582877, "tax_provision": 117322, "net_income": -16582877, "net_income_to_common": -16582877, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 735724, "total_current_assets": 5229247, "total_assets": 19946276, "short_term_debt": 9333725, "long_term_debt": null, "total_debt": 9333725, "total_liabilities": 19867253, "total_equity": -1726529, "shares_outstanding": 3377386, "goodwill_and_intangibles": 13562139 }, "cash_flow": { "operating_cash_flow": -5547544, "capital_expenditure": 1828617, "free_cash_flow": -3718927, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 96256, "ticker_id": 6613, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10516064", "ebitda": "-8293465", "netIncome": "-16582877", "grossProfit": "266604", "depreciation": "None", "totalRevenue": "1275425", "costOfRevenue": "1008821", "interestIncome": "115762", "incomeBeforeTax": "-16582877", "interestExpense": "1093261", "operatingIncome": "-10864401", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "117322", "reportedCurrency": "AUD", "netInterestIncome": "-1445863", "nonInterestIncome": "None", "operatingExpenses": "11265515", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1008821", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2222599", "sellingGeneralAndAdministrative": "7285907", "netIncomeFromContinuingOperations": "-16700199" }, "balance": { "goodwill": "0", "inventory": "749173", "commonStock": "18902029", "currentDebt": "None", "investments": "None", "totalAssets": "19946276", "longTermDebt": "None", "shortTermDebt": "9333725", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "13562139", "reportedCurrency": "AUD", "retainedEarnings": "-25786912", "totalLiabilities": "19867253", "otherCurrentAssets": "3068552", "totalCurrentAssets": "5229247", "currentLongTermDebt": "14684671", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "675798", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14717029", "currentAccountsPayable": "76830", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1154890", "shortLongTermDebtTotal": "9168596", "totalShareholderEquity": "-1726529", "capitalLeaseObligations": "1168607", "otherCurrentLiabilities": "7681566", "totalCurrentLiabilities": "17992861", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1874392", "cashAndShortTermInvestments": "735724", "commonStockSharesOutstanding": "3377386", "intangibleAssetsExcludingGoodwill": "13562139", "cashAndCashEquivalentsAtCarryingValue": "735724", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16582877", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "AUD", "changeInInventory": "405891", "operatingCashflow": "-5547544", "capitalExpenditures": "1828617", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6583113", "cashflowFromInvestment": "-1828617", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3174784", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1275425, "cost_of_revenue": 1008821, "gross_profit": 266604, "research_and_development": null, "selling_general_admin": 7285907, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10516064, "depreciation_amortisation": 2222599, "ebitda": -8293465, "interest_expense": 1093261, "interest_income": null, "other_non_operating": null, "pretax_income": -16582877, "tax_provision": 117322, "effective_tax_rate": null, "net_income": -16582877, "net_income_continuing_ops": -16700199, "net_income_to_common": -16582877, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 735724, "short_term_investments": null, "net_receivables": 675798, "inventory": 749173, "other_current_assets": null, "total_current_assets": 5229247, "net_ppe": null, "goodwill": 0, "intangible_assets": 13562139, "goodwill_and_intangibles": 13562139, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14717029, "total_assets": 19946276, "short_term_debt": 9333725, "accounts_payable": 76830, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17992861, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1874392, "total_liabilities": 19867253, "total_debt": 9333725, "preferred_stock": null, "minority_interest": null, "retained_earnings": -25786912, "total_equity": -1726529, "shares_outstanding": 3377386, "operating_cash_flow": -5547544, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1828617, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1828617, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6583113, "free_cash_flow": -3718927, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10516064", "ebitda": "-8293465", "netIncome": "-16582877", "grossProfit": "266604", "depreciation": "None", "totalRevenue": "1275425", "costOfRevenue": "1008821", "interestIncome": "115762", "incomeBeforeTax": "-16582877", "interestExpense": "1093261", "operatingIncome": "-10864401", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "117322", "reportedCurrency": "AUD", "netInterestIncome": "-1445863", "nonInterestIncome": "None", "operatingExpenses": "11265515", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1008821", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2222599", "sellingGeneralAndAdministrative": "7285907", "netIncomeFromContinuingOperations": "-16700199" }, "balance": { "goodwill": "0", "inventory": "749173", "commonStock": "18902029", "currentDebt": "None", "investments": "None", "totalAssets": "19946276", "longTermDebt": "None", "shortTermDebt": "9333725", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "13562139", "reportedCurrency": "AUD", "retainedEarnings": "-25786912", "totalLiabilities": "19867253", "otherCurrentAssets": "3068552", "totalCurrentAssets": "5229247", "currentLongTermDebt": "14684671", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "675798", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14717029", "currentAccountsPayable": "76830", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1154890", "shortLongTermDebtTotal": "9168596", "totalShareholderEquity": "-1726529", "capitalLeaseObligations": "1168607", "otherCurrentLiabilities": "7681566", "totalCurrentLiabilities": "17992861", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1874392", "cashAndShortTermInvestments": "735724", "commonStockSharesOutstanding": "3377386", "intangibleAssetsExcludingGoodwill": "13562139", "cashAndCashEquivalentsAtCarryingValue": "735724", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16582877", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "AUD", "changeInInventory": "405891", "operatingCashflow": "-5547544", "capitalExpenditures": "1828617", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6583113", "cashflowFromInvestment": "-1828617", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3174784", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "income_statement": { "revenue": 1324406, "cost_of_revenue": 723711, "gross_profit": 600695, "ebit": -7825473, "ebitda": -5796100, "pretax_income": -17350280, "tax_provision": -507057, "net_income": -15962278, "net_income_to_common": -15962278, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1514215, "total_current_assets": 6000314, "total_assets": 26033074, "short_term_debt": 1745121, "long_term_debt": 3280744, "total_debt": 5025865, "total_liabilities": 9411323, "total_equity": 13813788, "shares_outstanding": 2692543, "goodwill_and_intangibles": 19303280 }, "cash_flow": { "operating_cash_flow": -6858433, "capital_expenditure": 3310274, "free_cash_flow": -3548159, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 96261, "ticker_id": 6613, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7825473", "ebitda": "-5796100", "netIncome": "-15962278", "grossProfit": "600695", "depreciation": "None", "totalRevenue": "1324406", "costOfRevenue": "723711", "interestIncome": "21409", "incomeBeforeTax": "-17350280", "interestExpense": "1383399", "operatingIncome": "-7879653", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-507057", "reportedCurrency": "AUD", "netInterestIncome": "-1361990", "nonInterestIncome": "None", "operatingExpenses": "8480348", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "723711", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2029373", "sellingGeneralAndAdministrative": "5718080", "netIncomeFromContinuingOperations": "-16843223" }, "balance": { "goodwill": "4468293", "inventory": "1394065", "commonStock": "18902029", "currentDebt": "None", "investments": "None", "totalAssets": "26033074", "longTermDebt": "3280744", "shortTermDebt": "1745121", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "14834987", "reportedCurrency": "AUD", "retainedEarnings": "-10676713", "totalLiabilities": "9411323", "otherCurrentAssets": "3013063", "totalCurrentAssets": "6000314", "currentLongTermDebt": "4012016", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "921559", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20032760", "currentAccountsPayable": "17099", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "729480", "shortLongTermDebtTotal": "5046911", "totalShareholderEquity": "13813788", "capitalLeaseObligations": "57292", "otherCurrentLiabilities": "2958281", "totalCurrentLiabilities": "4720501", "otherNonCurrentLiabilities": "0", "totalNonCurrentLiabilities": "4690822", "cashAndShortTermInvestments": "1514215", "commonStockSharesOutstanding": "2692543", "intangibleAssetsExcludingGoodwill": "14834987", "cashAndCashEquivalentsAtCarryingValue": "1514215", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "-17350280", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "AUD", "changeInInventory": "-151883", "operatingCashflow": "-6858433", "capitalExpenditures": "3310274", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "8638582", "cashflowFromInvestment": "-3319768", "stockBasedCompensation": "491750", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2029373", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1324406, "cost_of_revenue": 723711, "gross_profit": 600695, "research_and_development": 0, "selling_general_admin": 5718080, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7825473, "depreciation_amortisation": 2029373, "ebitda": -5796100, "interest_expense": 1383399, "interest_income": null, "other_non_operating": null, "pretax_income": -17350280, "tax_provision": -507057, "effective_tax_rate": null, "net_income": -15962278, "net_income_continuing_ops": -16843223, "net_income_to_common": -15962278, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1514215, "short_term_investments": 0, "net_receivables": 921559, "inventory": 1394065, "other_current_assets": null, "total_current_assets": 6000314, "net_ppe": null, "goodwill": 4468293, "intangible_assets": 14834987, "goodwill_and_intangibles": 19303280, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20032760, "total_assets": 26033074, "short_term_debt": 1745121, "accounts_payable": 17099, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4720501, "long_term_debt": 3280744, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4690822, "total_liabilities": 9411323, "total_debt": 5025865, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10676713, "total_equity": 13813788, "shares_outstanding": 2692543, "operating_cash_flow": -6858433, "stock_based_compensation": 491750, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3310274, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3319768, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8638582, "free_cash_flow": -3548159, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "-7825473", "ebitda": "-5796100", "netIncome": "-15962278", "grossProfit": "600695", "depreciation": "None", "totalRevenue": "1324406", "costOfRevenue": "723711", "interestIncome": "21409", "incomeBeforeTax": "-17350280", "interestExpense": "1383399", "operatingIncome": "-7879653", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-507057", "reportedCurrency": "AUD", "netInterestIncome": "-1361990", "nonInterestIncome": "None", "operatingExpenses": "8480348", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "723711", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2029373", "sellingGeneralAndAdministrative": "5718080", "netIncomeFromContinuingOperations": "-16843223" }, "balance": { "goodwill": "4468293", "inventory": "1394065", "commonStock": "18902029", "currentDebt": "None", "investments": "None", "totalAssets": "26033074", "longTermDebt": "3280744", "shortTermDebt": "1745121", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "14834987", "reportedCurrency": "AUD", "retainedEarnings": "-10676713", "totalLiabilities": "9411323", "otherCurrentAssets": "3013063", "totalCurrentAssets": "6000314", "currentLongTermDebt": "4012016", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "921559", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20032760", "currentAccountsPayable": "17099", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "729480", "shortLongTermDebtTotal": "5046911", "totalShareholderEquity": "13813788", "capitalLeaseObligations": "57292", "otherCurrentLiabilities": "2958281", "totalCurrentLiabilities": "4720501", "otherNonCurrentLiabilities": "0", "totalNonCurrentLiabilities": "4690822", "cashAndShortTermInvestments": "1514215", "commonStockSharesOutstanding": "2692543", "intangibleAssetsExcludingGoodwill": "14834987", "cashAndCashEquivalentsAtCarryingValue": "1514215", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "-17350280", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "AUD", "changeInInventory": "-151883", "operatingCashflow": "-6858433", "capitalExpenditures": "3310274", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "8638582", "cashflowFromInvestment": "-3319768", "stockBasedCompensation": "491750", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2029373", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "income_statement": { "revenue": 21000, "cost_of_revenue": 166000, "gross_profit": -145000, "ebit": -367529, "ebitda": -367529, "pretax_income": 245710, "tax_provision": null, "net_income": 245710, "net_income_to_common": 245710, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 160, "total_current_assets": 1425732, "total_assets": 15686579, "short_term_debt": 255840, "long_term_debt": null, "total_debt": 255840, "total_liabilities": 1987225, "total_equity": 14521167, "shares_outstanding": 3446434, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 96227, "ticker_id": 6613, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-367529", "netIncome": "245710", "grossProfit": "-145000", "depreciation": "None", "totalRevenue": "21000", "costOfRevenue": "166000", "interestIncome": "None", "incomeBeforeTax": "245710", "interestExpense": "269174", "operatingIncome": "-367529", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "222529", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "68862716", "currentDebt": "None", "investments": "None", "totalAssets": "15686579", "longTermDebt": "None", "shortTermDebt": "255840", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-54341549", "totalLiabilities": "1987225", "otherCurrentAssets": "None", "totalCurrentAssets": "1425732", "currentLongTermDebt": "255840", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1425572", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14260847", "currentAccountsPayable": "97220", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "255840", "totalShareholderEquity": "14521167", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1634165", "totalCurrentLiabilities": "1987225", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "433468", "cashAndShortTermInvestments": "160", "commonStockSharesOutstanding": "3446434", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "160", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": 21000, "cost_of_revenue": 166000, "gross_profit": -145000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -367529, "depreciation_amortisation": null, "ebitda": -367529, "interest_expense": 269174, "interest_income": null, "other_non_operating": null, "pretax_income": 245710, "tax_provision": null, "effective_tax_rate": null, "net_income": 245710, "net_income_continuing_ops": null, "net_income_to_common": 245710, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 160, "short_term_investments": null, "net_receivables": 1425572, "inventory": null, "other_current_assets": null, "total_current_assets": 1425732, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14260847, "total_assets": 15686579, "short_term_debt": 255840, "accounts_payable": 97220, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1987225, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 433468, "total_liabilities": 1987225, "total_debt": 255840, "preferred_stock": null, "minority_interest": null, "retained_earnings": -54341549, "total_equity": 14521167, "shares_outstanding": 3446434, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-367529", "netIncome": "245710", "grossProfit": "-145000", "depreciation": "None", "totalRevenue": "21000", "costOfRevenue": "166000", "interestIncome": "None", "incomeBeforeTax": "245710", "interestExpense": "269174", "operatingIncome": "-367529", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "222529", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "68862716", "currentDebt": "None", "investments": "None", "totalAssets": "15686579", "longTermDebt": "None", "shortTermDebt": "255840", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-54341549", "totalLiabilities": "1987225", "otherCurrentAssets": "None", "totalCurrentAssets": "1425732", "currentLongTermDebt": "255840", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1425572", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14260847", "currentAccountsPayable": "97220", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "255840", "totalShareholderEquity": "14521167", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1634165", "totalCurrentLiabilities": "1987225", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "433468", "cashAndShortTermInvestments": "160", "commonStockSharesOutstanding": "3446434", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "160", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100072, "total_current_assets": 1490461, "total_assets": 30751308, "short_term_debt": null, "long_term_debt": 170029, "total_debt": 170029, "total_liabilities": 17297664, "total_equity": 14275457, "shares_outstanding": 3446434, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 96229, "ticker_id": 6613, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "30751308", "longTermDebt": "170029", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-54587259", "totalLiabilities": "17297664", "otherCurrentAssets": "None", "totalCurrentAssets": "1490461", "currentLongTermDebt": "14693454", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50580", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29260847", "currentAccountsPayable": "97221", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "14275457", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "781665", "totalCurrentLiabilities": "16864196", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "433468", "cashAndShortTermInvestments": "100072", "commonStockSharesOutstanding": "3446434", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "100072", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100072, "short_term_investments": null, "net_receivables": 50580, "inventory": null, "other_current_assets": null, "total_current_assets": 1490461, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29260847, "total_assets": 30751308, "short_term_debt": null, "accounts_payable": 97221, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16864196, "long_term_debt": 170029, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 433468, "total_liabilities": 17297664, "total_debt": 170029, "preferred_stock": null, "minority_interest": null, "retained_earnings": -54587259, "total_equity": 14275457, "shares_outstanding": 3446434, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "30751308", "longTermDebt": "170029", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-54587259", "totalLiabilities": "17297664", "otherCurrentAssets": "None", "totalCurrentAssets": "1490461", "currentLongTermDebt": "14693454", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50580", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29260847", "currentAccountsPayable": "97221", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "14275457", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "781665", "totalCurrentLiabilities": "16864196", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "433468", "cashAndShortTermInvestments": "100072", "commonStockSharesOutstanding": "3446434", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "100072", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "income_statement": { "revenue": 16739, "cost_of_revenue": 1224883, "gross_profit": -1208144, "ebit": -1367215, "ebitda": -319772, "pretax_income": -998654, "tax_provision": null, "net_income": -683751, "net_income_to_common": -683751, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10154, "total_current_assets": 1351759, "total_assets": 30612606, "short_term_debt": 14314083, "long_term_debt": 86538, "total_debt": 14400621, "total_liabilities": 16662875, "total_equity": 14771544, "shares_outstanding": 3431434, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -340627, "capital_expenditure": 3, "free_cash_flow": -340624, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 96230, "ticker_id": 6613, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1367215", "ebitda": "-319772", "netIncome": "-683751", "grossProfit": "-1208144", "depreciation": "None", "totalRevenue": "16739", "costOfRevenue": "1224883", "interestIncome": "None", "incomeBeforeTax": "-998654", "interestExpense": "464000", "operatingIncome": "-1367215", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "159071", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1224883", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1047443", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "68844716", "currentDebt": "None", "investments": "None", "totalAssets": "30612606", "longTermDebt": "86538", "shortTermDebt": "14314083", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-54073172", "totalLiabilities": "16662875", "otherCurrentAssets": "None", "totalCurrentAssets": "1351759", "currentLongTermDebt": "14314083", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1341605", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29260847", "currentAccountsPayable": "97220", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14400621", "totalShareholderEquity": "14771544", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1733229", "totalCurrentLiabilities": "16144532", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "518343", "cashAndShortTermInvestments": "10154", "commonStockSharesOutstanding": "3431434", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10154", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-683751", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "-22099", "operatingCashflow": "-340627", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "350000", "cashflowFromInvestment": "-1335", "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": "1047443", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16739, "cost_of_revenue": 1224883, "gross_profit": -1208144, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1367215, "depreciation_amortisation": 1047443, "ebitda": -319772, "interest_expense": 464000, "interest_income": null, "other_non_operating": null, "pretax_income": -998654, "tax_provision": null, "effective_tax_rate": null, "net_income": -683751, "net_income_continuing_ops": null, "net_income_to_common": -683751, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10154, "short_term_investments": null, "net_receivables": 1341605, "inventory": null, "other_current_assets": null, "total_current_assets": 1351759, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29260847, "total_assets": 30612606, "short_term_debt": 14314083, "accounts_payable": 97220, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16144532, "long_term_debt": 86538, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 518343, "total_liabilities": 16662875, "total_debt": 14400621, "preferred_stock": null, "minority_interest": null, "retained_earnings": -54073172, "total_equity": 14771544, "shares_outstanding": 3431434, "operating_cash_flow": -340627, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1335, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 350000, "free_cash_flow": -340624, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1367215", "ebitda": "-319772", "netIncome": "-683751", "grossProfit": "-1208144", "depreciation": "None", "totalRevenue": "16739", "costOfRevenue": "1224883", "interestIncome": "None", "incomeBeforeTax": "-998654", "interestExpense": "464000", "operatingIncome": "-1367215", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "159071", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1224883", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1047443", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "68844716", "currentDebt": "None", "investments": "None", "totalAssets": "30612606", "longTermDebt": "86538", "shortTermDebt": "14314083", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-54073172", "totalLiabilities": "16662875", "otherCurrentAssets": "None", "totalCurrentAssets": "1351759", "currentLongTermDebt": "14314083", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1341605", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29260847", "currentAccountsPayable": "97220", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14400621", "totalShareholderEquity": "14771544", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1733229", "totalCurrentLiabilities": "16144532", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "518343", "cashAndShortTermInvestments": "10154", "commonStockSharesOutstanding": "3431434", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10154", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-683751", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "-22099", "operatingCashflow": "-340627", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "350000", "cashflowFromInvestment": "-1335", "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": "1047443", "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": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "income_statement": { "revenue": 43714, "cost_of_revenue": 363160, "gross_profit": -319446, "ebit": -1114074, "ebitda": -720019, "pretax_income": -1573301, "tax_provision": 1445199, "net_income": -1272740, "net_income_to_common": -1272740, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2114, "total_current_assets": 3500696, "total_assets": 29475686, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 14399861, "total_equity": 15915908, "shares_outstanding": 3429677, "goodwill_and_intangibles": 329766.04 }, "cash_flow": { "operating_cash_flow": -725880, "capital_expenditure": 5, "free_cash_flow": -725875, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 96232, "ticker_id": 6613, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1114074", "ebitda": "-720019", "netIncome": "-1272740", "grossProfit": "-319446", "depreciation": "None", "totalRevenue": "43714", "costOfRevenue": "363160", "interestIncome": "None", "incomeBeforeTax": "-1573301", "interestExpense": "437770", "operatingIncome": "-652636", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1445199", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "333191", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "363160", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "394055", "sellingGeneralAndAdministrative": "322911", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "-344083.96", "inventory": "2973694", "commonStock": "69003193", "currentDebt": "None", "investments": "None", "totalAssets": "29475686", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "673850", "reportedCurrency": "None", "retainedEarnings": "-55073045", "totalLiabilities": "14399861", "otherCurrentAssets": "481171", "totalCurrentAssets": "3500696", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-314560.61", "currentNetReceivables": "43714", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25974989", "currentAccountsPayable": "97182", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11775575", "totalShareholderEquity": "15915908", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2527103", "totalCurrentLiabilities": "2624286", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11775575", "cashAndShortTermInvestments": "2114", "commonStockSharesOutstanding": "3429677", "intangibleAssetsExcludingGoodwill": "673850", "cashAndCashEquivalentsAtCarryingValue": "2114", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1272740", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "22091", "operatingCashflow": "-725880", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52479", "cashflowFromInvestment": "-21979577", "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": "459118", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 43714, "cost_of_revenue": 363160, "gross_profit": -319446, "research_and_development": null, "selling_general_admin": 322911, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1114074, "depreciation_amortisation": 394055, "ebitda": -720019, "interest_expense": 437770, "interest_income": null, "other_non_operating": null, "pretax_income": -1573301, "tax_provision": 1445199, "effective_tax_rate": null, "net_income": -1272740, "net_income_continuing_ops": null, "net_income_to_common": -1272740, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2114, "short_term_investments": -314560.61, "net_receivables": 43714, "inventory": 2973694, "other_current_assets": null, "total_current_assets": 3500696, "net_ppe": null, "goodwill": -344083.96, "intangible_assets": 673850, "goodwill_and_intangibles": 329766.04, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25974989, "total_assets": 29475686, "short_term_debt": null, "accounts_payable": 97182, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2624286, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11775575, "total_liabilities": 14399861, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -55073045, "total_equity": 15915908, "shares_outstanding": 3429677, "operating_cash_flow": -725880, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21979577, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 52479, "free_cash_flow": -725875, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1114074", "ebitda": "-720019", "netIncome": "-1272740", "grossProfit": "-319446", "depreciation": "None", "totalRevenue": "43714", "costOfRevenue": "363160", "interestIncome": "None", "incomeBeforeTax": "-1573301", "interestExpense": "437770", "operatingIncome": "-652636", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1445199", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "333191", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "363160", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "394055", "sellingGeneralAndAdministrative": "322911", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "-344083.96", "inventory": "2973694", "commonStock": "69003193", "currentDebt": "None", "investments": "None", "totalAssets": "29475686", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "673850", "reportedCurrency": "None", "retainedEarnings": "-55073045", "totalLiabilities": "14399861", "otherCurrentAssets": "481171", "totalCurrentAssets": "3500696", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-314560.61", "currentNetReceivables": "43714", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25974989", "currentAccountsPayable": "97182", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11775575", "totalShareholderEquity": "15915908", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2527103", "totalCurrentLiabilities": "2624286", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11775575", "cashAndShortTermInvestments": "2114", "commonStockSharesOutstanding": "3429677", "intangibleAssetsExcludingGoodwill": "673850", "cashAndCashEquivalentsAtCarryingValue": "2114", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1272740", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "22091", "operatingCashflow": "-725880", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52479", "cashflowFromInvestment": "-21979577", "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": "459118", "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": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "income_statement": { "revenue": 65562, "cost_of_revenue": 544664, "gross_profit": -479102, "ebit": -1670878, "ebitda": -1079878, "pretax_income": -2359622, "tax_provision": null, "net_income": -1908844, "net_income_to_common": -1908844, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3172, "total_current_assets": 5250309, "total_assets": 44207340, "short_term_debt": null, "long_term_debt": 11780210, "total_debt": 11780210, "total_liabilities": 21596769, "total_equity": 23870521, "shares_outstanding": 3429677, "goodwill_and_intangibles": 1010634 }, "cash_flow": { "operating_cash_flow": -1088668, "capital_expenditure": 0, "free_cash_flow": -1088668, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 96233, "ticker_id": 6613, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1670878", "ebitda": "-1079878", "netIncome": "-1908844", "grossProfit": "-479102", "depreciation": "None", "totalRevenue": "65562", "costOfRevenue": "544664", "interestIncome": "None", "incomeBeforeTax": "-2359622", "interestExpense": "656564", "operatingIncome": "-978818", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "499718", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "544664", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "591000", "sellingGeneralAndAdministrative": "484300", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "0", "inventory": "4459917", "commonStock": "103490302", "currentDebt": "None", "investments": "None", "totalAssets": "44207340", "longTermDebt": "11780210", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1010634", "reportedCurrency": "USD", "retainedEarnings": "-82598004", "totalLiabilities": "21596769", "otherCurrentAssets": "721656", "totalCurrentAssets": "5250309", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "65563", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38957031", "currentAccountsPayable": "145753", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17660890", "totalShareholderEquity": "23870521", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3790125", "totalCurrentLiabilities": "3935878", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17660891", "cashAndShortTermInvestments": "3172", "commonStockSharesOutstanding": "3429677", "intangibleAssetsExcludingGoodwill": "1010634", "cashAndCashEquivalentsAtCarryingValue": "3172", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1908844", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "33132", "operatingCashflow": "-1088668", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78708", "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": "688582", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 65562, "cost_of_revenue": 544664, "gross_profit": -479102, "research_and_development": null, "selling_general_admin": 484300, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1670878, "depreciation_amortisation": 591000, "ebitda": -1079878, "interest_expense": 656564, "interest_income": null, "other_non_operating": null, "pretax_income": -2359622, "tax_provision": null, "effective_tax_rate": null, "net_income": -1908844, "net_income_continuing_ops": null, "net_income_to_common": -1908844, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3172, "short_term_investments": null, "net_receivables": 65563, "inventory": 4459917, "other_current_assets": null, "total_current_assets": 5250309, "net_ppe": null, "goodwill": 0, "intangible_assets": 1010634, "goodwill_and_intangibles": 1010634, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38957031, "total_assets": 44207340, "short_term_debt": null, "accounts_payable": 145753, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3935878, "long_term_debt": 11780210, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17660891, "total_liabilities": 21596769, "total_debt": 11780210, "preferred_stock": null, "minority_interest": null, "retained_earnings": -82598004, "total_equity": 23870521, "shares_outstanding": 3429677, "operating_cash_flow": -1088668, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 78708, "free_cash_flow": -1088668, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1670878", "ebitda": "-1079878", "netIncome": "-1908844", "grossProfit": "-479102", "depreciation": "None", "totalRevenue": "65562", "costOfRevenue": "544664", "interestIncome": "None", "incomeBeforeTax": "-2359622", "interestExpense": "656564", "operatingIncome": "-978818", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "499718", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "544664", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "591000", "sellingGeneralAndAdministrative": "484300", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "0", "inventory": "4459917", "commonStock": "103490302", "currentDebt": "None", "investments": "None", "totalAssets": "44207340", "longTermDebt": "11780210", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1010634", "reportedCurrency": "USD", "retainedEarnings": "-82598004", "totalLiabilities": "21596769", "otherCurrentAssets": "721656", "totalCurrentAssets": "5250309", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "65563", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38957031", "currentAccountsPayable": "145753", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17660890", "totalShareholderEquity": "23870521", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3790125", "totalCurrentLiabilities": "3935878", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17660891", "cashAndShortTermInvestments": "3172", "commonStockSharesOutstanding": "3429677", "intangibleAssetsExcludingGoodwill": "1010634", "cashAndCashEquivalentsAtCarryingValue": "3172", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1908844", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "33132", "operatingCashflow": "-1088668", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78708", "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": "688582", "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": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "income_statement": { "revenue": 33533, "cost_of_revenue": 278581, "gross_profit": -245048, "ebit": -854609, "ebitda": -552329, "pretax_income": -1206883, "tax_provision": null, "net_income": -976321, "net_income_to_common": -976321, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3245, "total_current_assets": 5370780, "total_assets": 45221703, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 22092319, "total_equity": 24418244, "shares_outstanding": 3429677, "goodwill_and_intangibles": 1033824 }, "cash_flow": { "operating_cash_flow": -556824, "capital_expenditure": 0, "free_cash_flow": -556824, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 96234, "ticker_id": 6613, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-854609", "ebitda": "-552329", "netIncome": "-976321", "grossProfit": "-245048", "depreciation": "None", "totalRevenue": "33533", "costOfRevenue": "278581", "interestIncome": "None", "incomeBeforeTax": "-1206883", "interestExpense": "None", "operatingIncome": "-500639", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "255592", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "278581", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "302280", "sellingGeneralAndAdministrative": "247707", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4562252", "commonStock": "105864946", "currentDebt": "None", "investments": "None", "totalAssets": "45221703", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1033824", "reportedCurrency": "None", "retainedEarnings": "-84493262", "totalLiabilities": "22092319", "otherCurrentAssets": "738215", "totalCurrentAssets": "5370780", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67067", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39850923", "currentAccountsPayable": "149098", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18066130", "totalShareholderEquity": "24418244", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3877091", "totalCurrentLiabilities": "4026189", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18066130", "cashAndShortTermInvestments": "3245", "commonStockSharesOutstanding": "3429677", "intangibleAssetsExcludingGoodwill": "1033824", "cashAndCashEquivalentsAtCarryingValue": "3245", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-976321", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "16946", "operatingCashflow": "-556824", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40257", "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": "352192", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 33533, "cost_of_revenue": 278581, "gross_profit": -245048, "research_and_development": null, "selling_general_admin": 247707, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -854609, "depreciation_amortisation": 302280, "ebitda": -552329, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1206883, "tax_provision": null, "effective_tax_rate": null, "net_income": -976321, "net_income_continuing_ops": null, "net_income_to_common": -976321, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3245, "short_term_investments": null, "net_receivables": 67067, "inventory": 4562252, "other_current_assets": null, "total_current_assets": 5370780, "net_ppe": null, "goodwill": null, "intangible_assets": 1033824, "goodwill_and_intangibles": 1033824, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39850923, "total_assets": 45221703, "short_term_debt": null, "accounts_payable": 149098, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4026189, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18066130, "total_liabilities": 22092319, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -84493262, "total_equity": 24418244, "shares_outstanding": 3429677, "operating_cash_flow": -556824, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 40257, "free_cash_flow": -556824, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-854609", "ebitda": "-552329", "netIncome": "-976321", "grossProfit": "-245048", "depreciation": "None", "totalRevenue": "33533", "costOfRevenue": "278581", "interestIncome": "None", "incomeBeforeTax": "-1206883", "interestExpense": "None", "operatingIncome": "-500639", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "255592", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "278581", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "302280", "sellingGeneralAndAdministrative": "247707", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4562252", "commonStock": "105864946", "currentDebt": "None", "investments": "None", "totalAssets": "45221703", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1033824", "reportedCurrency": "None", "retainedEarnings": "-84493262", "totalLiabilities": "22092319", "otherCurrentAssets": "738215", "totalCurrentAssets": "5370780", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67067", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39850923", "currentAccountsPayable": "149098", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18066130", "totalShareholderEquity": "24418244", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3877091", "totalCurrentLiabilities": "4026189", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18066130", "cashAndShortTermInvestments": "3245", "commonStockSharesOutstanding": "3429677", "intangibleAssetsExcludingGoodwill": "1033824", "cashAndCashEquivalentsAtCarryingValue": "3245", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-976321", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "16946", "operatingCashflow": "-556824", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40257", "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": "352192", "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": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "income_statement": { "revenue": 61917, "cost_of_revenue": 696118, "gross_profit": -634201, "ebit": -14749856, "ebitda": -14442786, "pretax_income": -14399954, "tax_provision": null, "net_income": -13457133, "net_income_to_common": -13457133, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 675781, "total_current_assets": 3690314, "total_assets": 30134828, "short_term_debt": null, "long_term_debt": 11144000, "total_debt": 11144000, "total_liabilities": 19853635, "total_equity": 25122550, "shares_outstanding": 2370658, "goodwill_and_intangibles": 739207 }, "cash_flow": { "operating_cash_flow": 3242044, "capital_expenditure": 346, "free_cash_flow": 3242390, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 96235, "ticker_id": 6613, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14749856", "ebitda": "-14442786", "netIncome": "-13457133", "grossProfit": "-634201", "depreciation": "None", "totalRevenue": "61917", "costOfRevenue": "696118", "interestIncome": "None", "incomeBeforeTax": "-14399954", "interestExpense": "346410", "operatingIncome": "-850045.45", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "215845", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "696118", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "307070", "sellingGeneralAndAdministrative": "311512", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "0", "inventory": "2996964", "commonStock": "68977851", "currentDebt": "None", "investments": "None", "totalAssets": "30134828", "longTermDebt": "11144000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "739207", "reportedCurrency": "USD", "retainedEarnings": "-78874145", "totalLiabilities": "19853635", "otherCurrentAssets": "215.08", "totalCurrentAssets": "3690314", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "17354", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26444514", "currentAccountsPayable": "97221", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11144000", "totalShareholderEquity": "25122550", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2290428", "totalCurrentLiabilities": "2387649", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11144000", "cashAndShortTermInvestments": "675781", "commonStockSharesOutstanding": "2370658", "intangibleAssetsExcludingGoodwill": "739207", "cashAndCashEquivalentsAtCarryingValue": "675781", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17261901", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "26367", "operatingCashflow": "3242044", "capitalExpenditures": "346", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12386503", "cashflowFromInvestment": "-14963884", "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": "458830", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 61917, "cost_of_revenue": 696118, "gross_profit": -634201, "research_and_development": null, "selling_general_admin": 311512, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14749856, "depreciation_amortisation": 307070, "ebitda": -14442786, "interest_expense": 346410, "interest_income": null, "other_non_operating": null, "pretax_income": -14399954, "tax_provision": null, "effective_tax_rate": null, "net_income": -13457133, "net_income_continuing_ops": null, "net_income_to_common": -13457133, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 675781, "short_term_investments": null, "net_receivables": 17354, "inventory": 2996964, "other_current_assets": null, "total_current_assets": 3690314, "net_ppe": null, "goodwill": 0, "intangible_assets": 739207, "goodwill_and_intangibles": 739207, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26444514, "total_assets": 30134828, "short_term_debt": null, "accounts_payable": 97221, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2387649, "long_term_debt": 11144000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11144000, "total_liabilities": 19853635, "total_debt": 11144000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -78874145, "total_equity": 25122550, "shares_outstanding": 2370658, "operating_cash_flow": 3242044, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 346, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14963884, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12386503, "free_cash_flow": 3242390, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14749856", "ebitda": "-14442786", "netIncome": "-13457133", "grossProfit": "-634201", "depreciation": "None", "totalRevenue": "61917", "costOfRevenue": "696118", "interestIncome": "None", "incomeBeforeTax": "-14399954", "interestExpense": "346410", "operatingIncome": "-850045.45", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "215845", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "696118", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "307070", "sellingGeneralAndAdministrative": "311512", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "0", "inventory": "2996964", "commonStock": "68977851", "currentDebt": "None", "investments": "None", "totalAssets": "30134828", "longTermDebt": "11144000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "739207", "reportedCurrency": "USD", "retainedEarnings": "-78874145", "totalLiabilities": "19853635", "otherCurrentAssets": "215.08", "totalCurrentAssets": "3690314", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "17354", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26444514", "currentAccountsPayable": "97221", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11144000", "totalShareholderEquity": "25122550", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2290428", "totalCurrentLiabilities": "2387649", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11144000", "cashAndShortTermInvestments": "675781", "commonStockSharesOutstanding": "2370658", "intangibleAssetsExcludingGoodwill": "739207", "cashAndCashEquivalentsAtCarryingValue": "675781", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17261901", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "26367", "operatingCashflow": "3242044", "capitalExpenditures": "346", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12386503", "cashflowFromInvestment": "-14963884", "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": "458830", "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": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "income_statement": { "revenue": 61917, "cost_of_revenue": 696118, "gross_profit": -634201, "ebit": -14749856, "ebitda": -14442786, "pretax_income": -14399954, "tax_provision": 986163, "net_income": -13457133, "net_income_to_common": -13457133, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1051244, "total_current_assets": 5740652, "total_assets": 46877738, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 21049833, "total_equity": 26667518, "shares_outstanding": 2370658, "goodwill_and_intangibles": 1149910 }, "cash_flow": { "operating_cash_flow": -408234, "capital_expenditure": 11667272, "free_cash_flow": 11259038, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 96237, "ticker_id": 6613, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14749856", "ebitda": "-14442786", "netIncome": "-13457133", "grossProfit": "-634201", "depreciation": "None", "totalRevenue": "61917", "costOfRevenue": "696118", "interestIncome": "None", "incomeBeforeTax": "-14399954", "interestExpense": "80082", "operatingIncome": "-850045.45", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "986163", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "215845", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "696118", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "307070", "sellingGeneralAndAdministrative": "311512", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4662077", "commonStock": "107301945", "currentDebt": "None", "investments": "None", "totalAssets": "46877738", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1149910", "reportedCurrency": "None", "retainedEarnings": "-83724691", "totalLiabilities": "21049833", "otherCurrentAssets": "27331", "totalCurrentAssets": "5740652", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17354", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41137086", "currentAccountsPayable": "151236", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17335606", "totalShareholderEquity": "26667518", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3562990", "totalCurrentLiabilities": "3714226", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17335607", "cashAndShortTermInvestments": "1051244", "commonStockSharesOutstanding": "2370658", "intangibleAssetsExcludingGoodwill": "1149910", "cashAndCashEquivalentsAtCarryingValue": "1051244", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "283.74", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "161766", "operatingCashflow": "-408234", "capitalExpenditures": "11667272", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "367408", "cashflowFromInvestment": "-11665631", "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": "229.69", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 61917, "cost_of_revenue": 696118, "gross_profit": -634201, "research_and_development": null, "selling_general_admin": 311512, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14749856, "depreciation_amortisation": 307070, "ebitda": -14442786, "interest_expense": 80082, "interest_income": null, "other_non_operating": null, "pretax_income": -14399954, "tax_provision": 986163, "effective_tax_rate": null, "net_income": -13457133, "net_income_continuing_ops": null, "net_income_to_common": -13457133, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1051244, "short_term_investments": null, "net_receivables": 17354, "inventory": 4662077, "other_current_assets": null, "total_current_assets": 5740652, "net_ppe": null, "goodwill": null, "intangible_assets": 1149910, "goodwill_and_intangibles": 1149910, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41137086, "total_assets": 46877738, "short_term_debt": null, "accounts_payable": 151236, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3714226, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17335607, "total_liabilities": 21049833, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -83724691, "total_equity": 26667518, "shares_outstanding": 2370658, "operating_cash_flow": -408234, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11667272, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11665631, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 367408, "free_cash_flow": 11259038, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14749856", "ebitda": "-14442786", "netIncome": "-13457133", "grossProfit": "-634201", "depreciation": "None", "totalRevenue": "61917", "costOfRevenue": "696118", "interestIncome": "None", "incomeBeforeTax": "-14399954", "interestExpense": "80082", "operatingIncome": "-850045.45", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "986163", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "215845", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "696118", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "307070", "sellingGeneralAndAdministrative": "311512", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4662077", "commonStock": "107301945", "currentDebt": "None", "investments": "None", "totalAssets": "46877738", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1149910", "reportedCurrency": "None", "retainedEarnings": "-83724691", "totalLiabilities": "21049833", "otherCurrentAssets": "27331", "totalCurrentAssets": "5740652", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17354", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41137086", "currentAccountsPayable": "151236", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17335606", "totalShareholderEquity": "26667518", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3562990", "totalCurrentLiabilities": "3714226", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17335607", "cashAndShortTermInvestments": "1051244", "commonStockSharesOutstanding": "2370658", "intangibleAssetsExcludingGoodwill": "1149910", "cashAndCashEquivalentsAtCarryingValue": "1051244", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "283.74", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "161766", "operatingCashflow": "-408234", "capitalExpenditures": "11667272", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "367408", "cashflowFromInvestment": "-11665631", "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": "229.69", "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": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "income_statement": { "revenue": 226439.51, "cost_of_revenue": 665138.51, "gross_profit": -438699, "ebit": -1606322, "ebitda": -1312680.41, "pretax_income": 121766.47, "tax_provision": -449993.88, "net_income": 422604.5, "net_income_to_common": 422604.5, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14435.48, "total_current_assets": 30570962, "total_assets": 56150942, "short_term_debt": 8147101.75, "long_term_debt": null, "total_debt": 8147101.75, "total_liabilities": 11826819, "total_equity": 41490932, "shares_outstanding": 2077262, "goodwill_and_intangibles": 1210552.78 }, "cash_flow": { "operating_cash_flow": -308.12, "capital_expenditure": 2.56, "free_cash_flow": -305.56, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 96238, "ticker_id": 6613, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1606322", "ebitda": "-1312680.41", "netIncome": "422604.50", "grossProfit": "-438699", "depreciation": "None", "totalRevenue": "226439.51", "costOfRevenue": "665138.51", "interestIncome": "None", "incomeBeforeTax": "121766.47", "interestExpense": "344219.40", "operatingIncome": "-1606322", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-449993.88", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "540550.93", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "665138.51", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293641.59", "sellingGeneralAndAdministrative": "626927.66", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5550586.55", "commonStock": "100241688", "currentDebt": "None", "investments": "None", "totalAssets": "56150942", "longTermDebt": "None", "shortTermDebt": "8147101.75", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1210552.78", "reportedCurrency": "USD", "retainedEarnings": "-59635879", "totalLiabilities": "11826819", "otherCurrentAssets": "22501235", "totalCurrentAssets": "30570962", "currentLongTermDebt": "5412973", "longTermInvestments": "91414", "shortTermInvestments": "None", "currentNetReceivables": "1684140.61", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25579980", "currentAccountsPayable": "168377.79", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8147101.75", "totalShareholderEquity": "41490932", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3082619", "totalCurrentLiabilities": "11765141", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "61677.77", "cashAndShortTermInvestments": "14435.48", "commonStockSharesOutstanding": "2077262", "intangibleAssetsExcludingGoodwill": "1210552.78", "cashAndCashEquivalentsAtCarryingValue": "14435.48", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "427.26", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "122.10", "operatingCashflow": "-308.12", "capitalExpenditures": "2.56", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "277.31", "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": "345.86", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 226439.51, "cost_of_revenue": 665138.51, "gross_profit": -438699, "research_and_development": null, "selling_general_admin": 626927.66, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1606322, "depreciation_amortisation": 293641.59, "ebitda": -1312680.41, "interest_expense": 344219.4, "interest_income": null, "other_non_operating": null, "pretax_income": 121766.47, "tax_provision": -449993.88, "effective_tax_rate": null, "net_income": 422604.5, "net_income_continuing_ops": null, "net_income_to_common": 422604.5, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14435.48, "short_term_investments": null, "net_receivables": 1684140.61, "inventory": 5550586.55, "other_current_assets": null, "total_current_assets": 30570962, "net_ppe": null, "goodwill": null, "intangible_assets": 1210552.78, "goodwill_and_intangibles": 1210552.78, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25579980, "total_assets": 56150942, "short_term_debt": 8147101.75, "accounts_payable": 168377.79, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11765141, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 61677.77, "total_liabilities": 11826819, "total_debt": 8147101.75, "preferred_stock": null, "minority_interest": null, "retained_earnings": -59635879, "total_equity": 41490932, "shares_outstanding": 2077262, "operating_cash_flow": -308.12, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2.56, "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": 277.31, "free_cash_flow": -305.56, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1606322", "ebitda": "-1312680.41", "netIncome": "422604.50", "grossProfit": "-438699", "depreciation": "None", "totalRevenue": "226439.51", "costOfRevenue": "665138.51", "interestIncome": "None", "incomeBeforeTax": "121766.47", "interestExpense": "344219.40", "operatingIncome": "-1606322", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-449993.88", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "540550.93", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "665138.51", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293641.59", "sellingGeneralAndAdministrative": "626927.66", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5550586.55", "commonStock": "100241688", "currentDebt": "None", "investments": "None", "totalAssets": "56150942", "longTermDebt": "None", "shortTermDebt": "8147101.75", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1210552.78", "reportedCurrency": "USD", "retainedEarnings": "-59635879", "totalLiabilities": "11826819", "otherCurrentAssets": "22501235", "totalCurrentAssets": "30570962", "currentLongTermDebt": "5412973", "longTermInvestments": "91414", "shortTermInvestments": "None", "currentNetReceivables": "1684140.61", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25579980", "currentAccountsPayable": "168377.79", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8147101.75", "totalShareholderEquity": "41490932", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3082619", "totalCurrentLiabilities": "11765141", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "61677.77", "cashAndShortTermInvestments": "14435.48", "commonStockSharesOutstanding": "2077262", "intangibleAssetsExcludingGoodwill": "1210552.78", "cashAndCashEquivalentsAtCarryingValue": "14435.48", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "427.26", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "122.10", "operatingCashflow": "-308.12", "capitalExpenditures": "2.56", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "277.31", "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": "345.86", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "income_statement": { "revenue": 226439.51, "cost_of_revenue": 665138.51, "gross_profit": -438699, "ebit": -1606322, "ebitda": -1312680.41, "pretax_income": 121766.47, "tax_provision": -449993.88, "net_income": 422604.5, "net_income_to_common": 422604.5, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14346, "total_current_assets": 30381929, "total_assets": 55803738, "short_term_debt": 8264061, "long_term_debt": null, "total_debt": 8264061, "total_liabilities": 11692393, "total_equity": 41234377, "shares_outstanding": 2077262, "goodwill_and_intangibles": 1203067 }, "cash_flow": { "operating_cash_flow": -304.76, "capital_expenditure": 267699.6, "free_cash_flow": 267394.84, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 96239, "ticker_id": 6613, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1606322", "ebitda": "-1312680.41", "netIncome": "422604.50", "grossProfit": "-438699", "depreciation": "None", "totalRevenue": "226439.51", "costOfRevenue": "665138.51", "interestIncome": "None", "incomeBeforeTax": "121766.47", "interestExpense": "43164.42", "operatingIncome": "-1606322", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "-449993.88", "reportedCurrency": "AUD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "540550.93", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "665138.51", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293641.59", "sellingGeneralAndAdministrative": "626927.66", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5516265", "commonStock": "99621855", "currentDebt": "None", "investments": "None", "totalAssets": "55803738", "longTermDebt": "None", "shortTermDebt": "8264061", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "1203067", "reportedCurrency": "AUD", "retainedEarnings": "-59267127", "totalLiabilities": "11692393", "otherCurrentAssets": "23736540", "totalCurrentAssets": "30381929", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1114777", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25421809", "currentAccountsPayable": "98515", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8264061", "totalShareholderEquity": "41234377", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3428332", "totalCurrentLiabilities": "11692393", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3566433", "cashAndShortTermInvestments": "14346", "commonStockSharesOutstanding": "2077262", "intangibleAssetsExcludingGoodwill": "1203067", "cashAndCashEquivalentsAtCarryingValue": "14346", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "422.60", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "AUD", "changeInInventory": "120.77", "operatingCashflow": "-304.76", "capitalExpenditures": "267699.6", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "274.29", "cashflowFromInvestment": "-4107826.70", "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": "293.64", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 226439.51, "cost_of_revenue": 665138.51, "gross_profit": -438699, "research_and_development": null, "selling_general_admin": 626927.66, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1606322, "depreciation_amortisation": 293641.59, "ebitda": -1312680.41, "interest_expense": 43164.42, "interest_income": null, "other_non_operating": null, "pretax_income": 121766.47, "tax_provision": -449993.88, "effective_tax_rate": null, "net_income": 422604.5, "net_income_continuing_ops": null, "net_income_to_common": 422604.5, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14346, "short_term_investments": null, "net_receivables": 1114777, "inventory": 5516265, "other_current_assets": null, "total_current_assets": 30381929, "net_ppe": null, "goodwill": null, "intangible_assets": 1203067, "goodwill_and_intangibles": 1203067, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25421809, "total_assets": 55803738, "short_term_debt": 8264061, "accounts_payable": 98515, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11692393, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3566433, "total_liabilities": 11692393, "total_debt": 8264061, "preferred_stock": null, "minority_interest": null, "retained_earnings": -59267127, "total_equity": 41234377, "shares_outstanding": 2077262, "operating_cash_flow": -304.76, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 267699.6, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4107826.7, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 274.29, "free_cash_flow": 267394.84, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1606322", "ebitda": "-1312680.41", "netIncome": "422604.50", "grossProfit": "-438699", "depreciation": "None", "totalRevenue": "226439.51", "costOfRevenue": "665138.51", "interestIncome": "None", "incomeBeforeTax": "121766.47", "interestExpense": "43164.42", "operatingIncome": "-1606322", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "-449993.88", "reportedCurrency": "AUD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "540550.93", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "665138.51", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293641.59", "sellingGeneralAndAdministrative": "626927.66", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5516265", "commonStock": "99621855", "currentDebt": "None", "investments": "None", "totalAssets": "55803738", "longTermDebt": "None", "shortTermDebt": "8264061", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "1203067", "reportedCurrency": "AUD", "retainedEarnings": "-59267127", "totalLiabilities": "11692393", "otherCurrentAssets": "23736540", "totalCurrentAssets": "30381929", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1114777", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25421809", "currentAccountsPayable": "98515", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8264061", "totalShareholderEquity": "41234377", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3428332", "totalCurrentLiabilities": "11692393", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3566433", "cashAndShortTermInvestments": "14346", "commonStockSharesOutstanding": "2077262", "intangibleAssetsExcludingGoodwill": "1203067", "cashAndCashEquivalentsAtCarryingValue": "14346", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "422.60", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "AUD", "changeInInventory": "120.77", "operatingCashflow": "-304.76", "capitalExpenditures": "267699.6", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "274.29", "cashflowFromInvestment": "-4107826.70", "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": "293.64", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "income_statement": { "revenue": 261786.05, "cost_of_revenue": 1120101.99, "gross_profit": -858315.95, "ebit": -4513351.2, "ebitda": -4220518.52, "pretax_income": -5809039.92, "tax_provision": -375265.66, "net_income": -5569023.52, "net_income_to_common": -5569023.52, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74106, "total_current_assets": 31760797, "total_assets": 57470203, "short_term_debt": 7554633, "long_term_debt": null, "total_debt": 7554633, "total_liabilities": 14551191, "total_equity": 41286674, "shares_outstanding": 1902524, "goodwill_and_intangibles": 1266494 }, "cash_flow": { "operating_cash_flow": -3892.25, "capital_expenditure": 135.05, "free_cash_flow": -3757.2, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 96240, "ticker_id": 6613, "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4513351.20", "ebitda": "-4220518.52", "netIncome": "-5569023.52", "grossProfit": "-858315.95", "depreciation": "None", "totalRevenue": "261786.05", "costOfRevenue": "1120101.99", "interestIncome": "None", "incomeBeforeTax": "-5809039.92", "interestExpense": "None", "operatingIncome": "-4513351.22", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-375265.66", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5012388.88", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1120101.99", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292832.68", "sellingGeneralAndAdministrative": "2706093.55", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "6151021", "commonStock": "89689805", "currentDebt": "None", "investments": "None", "totalAssets": "57470203", "longTermDebt": "None", "shortTermDebt": "7554633", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1266494", "reportedCurrency": "AUD", "retainedEarnings": "-49784862", "totalLiabilities": "14551191", "otherCurrentAssets": "26320122", "totalCurrentAssets": "31760797", "currentLongTermDebt": "7554633", "longTermInvestments": "257346", "shortTermInvestments": "None", "currentNetReceivables": "15338934", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25709406", "currentAccountsPayable": "98515", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7554633", "totalShareholderEquity": "41286674", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "3331610", "totalCurrentLiabilities": "10984758", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3566433", "cashAndShortTermInvestments": "74106", "commonStockSharesOutstanding": "1902524", "intangibleAssetsExcludingGoodwill": "1266494", "cashAndCashEquivalentsAtCarryingValue": "74106", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5569.02", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-375.92", "operatingCashflow": "-3892.25", "capitalExpenditures": "135.05", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6376.31", "cashflowFromInvestment": "-2666.20", "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": "362.45", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 261786.05, "cost_of_revenue": 1120101.99, "gross_profit": -858315.95, "research_and_development": null, "selling_general_admin": 2706093.55, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4513351.2, "depreciation_amortisation": 292832.68, "ebitda": -4220518.52, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -5809039.92, "tax_provision": -375265.66, "effective_tax_rate": null, "net_income": -5569023.52, "net_income_continuing_ops": null, "net_income_to_common": -5569023.52, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74106, "short_term_investments": null, "net_receivables": 15338934, "inventory": 6151021, "other_current_assets": null, "total_current_assets": 31760797, "net_ppe": null, "goodwill": null, "intangible_assets": 1266494, "goodwill_and_intangibles": 1266494, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25709406, "total_assets": 57470203, "short_term_debt": 7554633, "accounts_payable": 98515, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10984758, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3566433, "total_liabilities": 14551191, "total_debt": 7554633, "preferred_stock": null, "minority_interest": null, "retained_earnings": -49784862, "total_equity": 41286674, "shares_outstanding": 1902524, "operating_cash_flow": -3892.25, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 135.05, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2666.2, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6376.31, "free_cash_flow": -3757.2, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4513351.20", "ebitda": "-4220518.52", "netIncome": "-5569023.52", "grossProfit": "-858315.95", "depreciation": "None", "totalRevenue": "261786.05", "costOfRevenue": "1120101.99", "interestIncome": "None", "incomeBeforeTax": "-5809039.92", "interestExpense": "None", "operatingIncome": "-4513351.22", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-375265.66", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5012388.88", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1120101.99", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292832.68", "sellingGeneralAndAdministrative": "2706093.55", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "6151021", "commonStock": "89689805", "currentDebt": "None", "investments": "None", "totalAssets": "57470203", "longTermDebt": "None", "shortTermDebt": "7554633", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1266494", "reportedCurrency": "AUD", "retainedEarnings": "-49784862", "totalLiabilities": "14551191", "otherCurrentAssets": "26320122", "totalCurrentAssets": "31760797", "currentLongTermDebt": "7554633", "longTermInvestments": "257346", "shortTermInvestments": "None", "currentNetReceivables": "15338934", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25709406", "currentAccountsPayable": "98515", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7554633", "totalShareholderEquity": "41286674", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "3331610", "totalCurrentLiabilities": "10984758", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3566433", "cashAndShortTermInvestments": "74106", "commonStockSharesOutstanding": "1902524", "intangibleAssetsExcludingGoodwill": "1266494", "cashAndCashEquivalentsAtCarryingValue": "74106", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5569.02", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-375.92", "operatingCashflow": "-3892.25", "capitalExpenditures": "135.05", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6376.31", "cashflowFromInvestment": "-2666.20", "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": "362.45", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "income_statement": { "revenue": 261786.05, "cost_of_revenue": 1120101.99, "gross_profit": -858315.95, "ebit": -4513351.2, "ebitda": -4220518.52, "pretax_income": -5809039.92, "tax_provision": -375265.66, "net_income": -5569023.52, "net_income_to_common": -5569023.52, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74106, "total_current_assets": 31760797, "total_assets": 57470203, "short_term_debt": 7554633, "long_term_debt": null, "total_debt": 7554633, "total_liabilities": 10984758, "total_equity": 41286674, "shares_outstanding": 1902524, "goodwill_and_intangibles": 1266494 }, "cash_flow": { "operating_cash_flow": -3892.25, "capital_expenditure": 135.05, "free_cash_flow": -3757.2, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 96242, "ticker_id": 6613, "period_end_date": "2022-09-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:27:27.696363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4513351.20", "ebitda": "-4220518.52", "netIncome": "-5569023.52", "grossProfit": "-858315.95", "depreciation": "None", "totalRevenue": "261786.05", "costOfRevenue": "1120101.99", "interestIncome": "None", "incomeBeforeTax": "-5809039.92", "interestExpense": "29491", "operatingIncome": "-4513351.22", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "-375265.66", "reportedCurrency": "AUD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5012388.88", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1120101.99", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292832.68", "sellingGeneralAndAdministrative": "2706093.55", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "6151021", "commonStock": "89689805", "currentDebt": "None", "investments": "None", "totalAssets": "57470203", "longTermDebt": "None", "shortTermDebt": "7554633", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "1266494", "reportedCurrency": "AUD", "retainedEarnings": "-49784861", "totalLiabilities": "10984758", "otherCurrentAssets": "24684352", "totalCurrentAssets": "31760797", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "851318", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25709406", "currentAccountsPayable": "140847", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7554633", "totalShareholderEquity": "41286674", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3289278", "totalCurrentLiabilities": "10984758", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3566433", "cashAndShortTermInvestments": "74106", "commonStockSharesOutstanding": "1902524", "intangibleAssetsExcludingGoodwill": "1266494", "cashAndCashEquivalentsAtCarryingValue": "74106", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5569.02", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "AUD", "changeInInventory": "-375.92", "operatingCashflow": "-3892.25", "capitalExpenditures": "135.05", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6376.31", "cashflowFromInvestment": "-2666.20", "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": "362.45", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 261786.05, "cost_of_revenue": 1120101.99, "gross_profit": -858315.95, "research_and_development": null, "selling_general_admin": 2706093.55, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4513351.2, "depreciation_amortisation": 292832.68, "ebitda": -4220518.52, "interest_expense": 29491, "interest_income": null, "other_non_operating": null, "pretax_income": -5809039.92, "tax_provision": -375265.66, "effective_tax_rate": null, "net_income": -5569023.52, "net_income_continuing_ops": null, "net_income_to_common": -5569023.52, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74106, "short_term_investments": null, "net_receivables": 851318, "inventory": 6151021, "other_current_assets": null, "total_current_assets": 31760797, "net_ppe": null, "goodwill": null, "intangible_assets": 1266494, "goodwill_and_intangibles": 1266494, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25709406, "total_assets": 57470203, "short_term_debt": 7554633, "accounts_payable": 140847, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10984758, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3566433, "total_liabilities": 10984758, "total_debt": 7554633, "preferred_stock": null, "minority_interest": null, "retained_earnings": -49784861, "total_equity": 41286674, "shares_outstanding": 1902524, "operating_cash_flow": -3892.25, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 135.05, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2666.2, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6376.31, "free_cash_flow": -3757.2, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4513351.20", "ebitda": "-4220518.52", "netIncome": "-5569023.52", "grossProfit": "-858315.95", "depreciation": "None", "totalRevenue": "261786.05", "costOfRevenue": "1120101.99", "interestIncome": "None", "incomeBeforeTax": "-5809039.92", "interestExpense": "29491", "operatingIncome": "-4513351.22", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "-375265.66", "reportedCurrency": "AUD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5012388.88", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1120101.99", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292832.68", "sellingGeneralAndAdministrative": "2706093.55", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "6151021", "commonStock": "89689805", "currentDebt": "None", "investments": "None", "totalAssets": "57470203", "longTermDebt": "None", "shortTermDebt": "7554633", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "1266494", "reportedCurrency": "AUD", "retainedEarnings": "-49784861", "totalLiabilities": "10984758", "otherCurrentAssets": "24684352", "totalCurrentAssets": "31760797", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "851318", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25709406", "currentAccountsPayable": "140847", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7554633", "totalShareholderEquity": "41286674", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3289278", "totalCurrentLiabilities": "10984758", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3566433", "cashAndShortTermInvestments": "74106", "commonStockSharesOutstanding": "1902524", "intangibleAssetsExcludingGoodwill": "1266494", "cashAndCashEquivalentsAtCarryingValue": "74106", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5569.02", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "AUD", "changeInInventory": "-375.92", "operatingCashflow": "-3892.25", "capitalExpenditures": "135.05", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6376.31", "cashflowFromInvestment": "-2666.20", "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": "362.45", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }