{ "ticker": { "uuid": "1de9acfb-63bd-4c17-9f81-3499aa275314", "symbol": "BNAI", "name": "Brand Engagement Network Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/1de9acfb-63bd-4c17-9f81-3499aa275314/", "api_url": "https://sharemaestro.com/factors/api/tickers/1de9acfb-63bd-4c17-9f81-3499aa275314/" }, "ticker_metadata": { "id": 5102, "uuid": "1de9acfb-63bd-4c17-9f81-3499aa275314", "symbol": "BNAI", "name": "Brand Engagement Network Inc", "asset_type": "equity", "market_cap": 96574000, "stock_exchange_id": 2, "industry": "Software - Infrastructure", "sector": "Technology", "description": "Brand Engagement Network, Inc. offers conversational AI technology and human-like AI avatars that offer human-like responses with expressions, gestures, and emotions combined with the ability to remember customer details and problem-solving in real-time on mobile devices, computers, and stand-alone kiosks. The company is headquartered in Jackson, Wyoming.", "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": "1de9acfb-63bd-4c17-9f81-3499aa275314", "symbol": "BNAI", "name": "Brand Engagement Network Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/1de9acfb-63bd-4c17-9f81-3499aa275314/", "api_url": "https://sharemaestro.com/factors/api/tickers/1de9acfb-63bd-4c17-9f81-3499aa275314/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.69, "value": 0.58, "quality": 0.58, "momentum": 0.59, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 22.17, "market_cap": 97001021.76, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -1.1845, "piotroski_f_score": 4, "momentum_12_1": 2.9053, "volatility_252d": 3.3572 }, "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": "2026-06-07T06:46:33.830703+00:00", "batch_id": "" }, "size": { "price_close": 22.17, "market_cap": 97001021.76, "market_cap_usd": 97001021.76, "enterprise_value": 96278531.76, "shares_outstanding": 4375328, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 13.3209, "ptbv_ratio": null, "ps_ratio": 352.5771, "pcf_ratio": null, "pfcf_ratio": -19.1594, "ev_ebitda": null, "ev_ebit": -7.6253, "ev_sales": 349.951, "ev_fcf": -19.0167, "earnings_yield": null, "fcf_yield": -0.0526, "price_to_sales": 352.5771, "price_to_book": 13.3209, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0029 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": -27.7823, "operating_margin": -45.8932, "net_margin": -31.3515, "ebitda_margin": -17.1109, "fcf_margin": -18.4023, "roe": -1.1845, "roa": -0.5288, "roic": -1.4437, "roc_greenblatt": null, "asset_turnover": 0.0169, "cash_conversion": 0.587, "accruals_ratio": -0.217, "sbc_to_revenue": 2.9894, "piotroski_f_score": 4, "altman_z_score": -1.4771, "earnings_stability_5y": 0.9835, "revenue_stability_5y": 1.2861, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.4686, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.2399, "net_debt_to_ebitda": 0.1535, "debt_to_assets": 0.0661, "interest_coverage": -30.761, "current_ratio": 0.4327, "quick_ratio": 0.4327, "net_debt": -722490, "local_beta": -0.0147, "volatility_252d": 3.3572, "volatility_60d": 8.4159, "max_drawdown_12m": -0.8005, "risk_adjusted_momentum": 0.8654 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": 1.6006, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.0157, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.004, "price_return_3m": -0.606, "price_return_6m": 7.3629, "price_return_9m": 6.1701, "price_return_12m": 2.8895, "price_return_12m_ex1m": 2.9053, "momentum_6m": 7.3629, "momentum_12m": 2.8895, "momentum_12_1": 2.9053, "distance_from_52w_high": -0.606, "distance_from_52w_low": 17.475, "relative_strength": 2.7315 }, "raw_ttm": { "revenue_ttm": 275120, "gross_profit_ttm": -7643479, "ebit_ttm": -12626149, "ebitda_ttm": -4707550, "net_income_ttm": -8625435, "eps_diluted_ttm": -1.9714, "operating_cash_flow_ttm": -5086356, "capital_expenditure_ttm": 451248, "fcf_ttm": -5062844, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 410460, "cash_and_equivalents": 1801011, "total_current_assets": 3596974, "total_current_liabilities": 8312008, "net_ppe": null, "total_assets": 16310492, "total_debt": 1078521, "total_equity": 7281883, "net_working_capital": -5437524, "book_value_per_share": 1.6643, "retained_earnings": -58703561, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4869999, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 42, "quality_composite": 42, "momentum_composite": 41, "growth_composite": 41, "yield_composite": 41, "svqf_composite": 40, "vc1_composite": 42, "vc2_composite": 42, "vc3_composite": 42, "trending_value_composite": null, "overall_composite": 31, "quality_value_composite": 0.58, "os_score": 0.69, "value_percentile": 0.58, "quality_percentile": 0.58, "momentum_percentile": 0.59, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 46, "small_cap_core_rank": 49, "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": 508, "ticker_id": 5102, "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": "2026-06-07T06:46:33.830703+00:00", "batch_id": "", "os_score_delta": null, "price_close": 22.17, "market_cap": 97001021.76, "market_cap_usd": 97001021.76, "enterprise_value": 96278531.76, "shares_outstanding": 4375328, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 13.32087068, "ptbv_ratio": null, "ps_ratio": 352.57713638, "pcf_ratio": null, "pfcf_ratio": -19.15939376, "ev_ebitda": null, "ev_ebit": -7.62532834, "ev_sales": 349.95104594, "ev_fcf": -19.01668939, "earnings_yield": null, "fcf_yield": -0.05258539, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -27.78234589, "operating_margin": -45.89324295, "net_margin": -31.35153751, "ebitda_margin": -17.11089706, "fcf_margin": -18.40231172, "roe": -1.18450612, "roa": -0.5288274, "roic": -1.44367196, "roc_greenblatt": null, "asset_turnover": 0.01686767, "cash_conversion": 0.5869668, "accruals_ratio": -0.21698174, "sbc_to_revenue": 2.9893501, "debt_to_equity": 1.23987285, "net_debt_to_ebitda": 0.15347474, "debt_to_assets": 0.06612437, "interest_coverage": -30.76097305, "current_ratio": 0.43274429, "quick_ratio": 0.43274429, "net_debt": -722490, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 1.60061838, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.01569285, "piotroski_f_score": 4, "altman_z_score": -1.47713466, "earnings_stability_5y": 0.983498, "revenue_stability_5y": 1.286135, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00404313, "price_return_3m": -0.60600675, "price_return_6m": 7.36288193, "price_return_9m": 6.17011643, "price_return_12m": 2.88947368, "price_return_12m_ex1m": 2.90526316, "distance_from_52w_high": -0.60600675, "distance_from_52w_low": 17.475, "relative_strength": 2.73153263, "local_beta": -0.0147, "volatility_252d": 3.357153, "volatility_60d": 8.415908, "max_drawdown_12m": -0.80049875, "revenue_ttm": 275120, "gross_profit_ttm": -7643479, "ebit_ttm": -12626149, "ebitda_ttm": -4707550, "net_income_ttm": -8625435, "eps_diluted_ttm": -1.9713802, "operating_cash_flow_ttm": -5086356, "capital_expenditure_ttm": 451248, "fcf_ttm": -5062844, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 410460, "cash_and_equivalents": 1801011, "total_current_assets": 3596974, "total_current_liabilities": 8312008, "net_ppe": null, "total_assets": 16310492, "total_debt": 1078521, "total_equity": 7281883, "net_working_capital": -5437524, "book_value_per_share": 1.66430562, "retained_earnings": -58703561, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4869999, "tangible_book_per_share": null, "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": 42, "quality_composite": 42, "momentum_composite": 41, "growth_composite": 41, "yield_composite": 41, "svqf_composite": 40, "vc1_composite": 42, "vc2_composite": 42, "vc3_composite": 42, "trending_value_composite": null, "overall_composite": 31, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 46, "small_cap_core_rank": 49, "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": 22.17, "os": 0.69, "value": 0.58, "quality": 0.58, "momentum": 0.59, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.1845, "momentum_12_1": 2.9053, "complete_fields": { "id": 508, "ticker_id": 5102, "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": "2026-06-07T06:46:33.830703+00:00", "batch_id": "", "os_score_delta": null, "price_close": 22.17, "market_cap": 97001021.76, "market_cap_usd": 97001021.76, "enterprise_value": 96278531.76, "shares_outstanding": 4375328, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 13.32087068, "ptbv_ratio": null, "ps_ratio": 352.57713638, "pcf_ratio": null, "pfcf_ratio": -19.15939376, "ev_ebitda": null, "ev_ebit": -7.62532834, "ev_sales": 349.95104594, "ev_fcf": -19.01668939, "earnings_yield": null, "fcf_yield": -0.05258539, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -27.78234589, "operating_margin": -45.89324295, "net_margin": -31.35153751, "ebitda_margin": -17.11089706, "fcf_margin": -18.40231172, "roe": -1.18450612, "roa": -0.5288274, "roic": -1.44367196, "roc_greenblatt": null, "asset_turnover": 0.01686767, "cash_conversion": 0.5869668, "accruals_ratio": -0.21698174, "sbc_to_revenue": 2.9893501, "debt_to_equity": 1.23987285, "net_debt_to_ebitda": 0.15347474, "debt_to_assets": 0.06612437, "interest_coverage": -30.76097305, "current_ratio": 0.43274429, "quick_ratio": 0.43274429, "net_debt": -722490, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 1.60061838, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.01569285, "piotroski_f_score": 4, "altman_z_score": -1.47713466, "earnings_stability_5y": 0.983498, "revenue_stability_5y": 1.286135, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00404313, "price_return_3m": -0.60600675, "price_return_6m": 7.36288193, "price_return_9m": 6.17011643, "price_return_12m": 2.88947368, "price_return_12m_ex1m": 2.90526316, "distance_from_52w_high": -0.60600675, "distance_from_52w_low": 17.475, "relative_strength": 2.73153263, "local_beta": -0.0147, "volatility_252d": 3.357153, "volatility_60d": 8.415908, "max_drawdown_12m": -0.80049875, "revenue_ttm": 275120, "gross_profit_ttm": -7643479, "ebit_ttm": -12626149, "ebitda_ttm": -4707550, "net_income_ttm": -8625435, "eps_diluted_ttm": -1.9713802, "operating_cash_flow_ttm": -5086356, "capital_expenditure_ttm": 451248, "fcf_ttm": -5062844, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 410460, "cash_and_equivalents": 1801011, "total_current_assets": 3596974, "total_current_liabilities": 8312008, "net_ppe": null, "total_assets": 16310492, "total_debt": 1078521, "total_equity": 7281883, "net_working_capital": -5437524, "book_value_per_share": 1.66430562, "retained_earnings": -58703561, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4869999, "tangible_book_per_share": null, "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": 42, "quality_composite": 42, "momentum_composite": 41, "growth_composite": 41, "yield_composite": 41, "svqf_composite": 40, "vc1_composite": 42, "vc2_composite": 42, "vc3_composite": 42, "trending_value_composite": null, "overall_composite": 31, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 46, "small_cap_core_rank": 49, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "income_statement": { "revenue": 275120, "cost_of_revenue": 7918599, "gross_profit": -7643479, "ebit": -12626149, "ebitda": -4707550, "pretax_income": -8625435, "tax_provision": null, "net_income": -8625435, "net_income_to_common": -8625435, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172124, "total_current_assets": 1636021, "total_assets": 15303500, "short_term_debt": 2102352, "long_term_debt": null, "total_debt": 2102352, "total_liabilities": 11842656, "total_equity": 3460844, "shares_outstanding": 4375328, "goodwill_and_intangibles": 13050901 }, "cash_flow": { "operating_cash_flow": -5086356, "capital_expenditure": 23512, "free_cash_flow": -5062844, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31223, "ticker_id": 5102, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12626149", "ebitda": "-4707550", "netIncome": "-8625435", "grossProfit": "-7643479", "depreciation": "None", "totalRevenue": "275120", "costOfRevenue": "7918599", "interestIncome": "None", "incomeBeforeTax": "-8625435", "interestExpense": "410460", "operatingIncome": "-12626149", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-410460", "nonInterestIncome": "None", "operatingExpenses": "4982670", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "162973", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7918599", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7918599", "sellingGeneralAndAdministrative": "8872915", "netIncomeFromContinuingOperations": "-8625435" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "578", "currentDebt": "None", "investments": "None", "totalAssets": "15303500", "longTermDebt": "None", "shortTermDebt": "2102352", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "13050901", "reportedCurrency": "USD", "retainedEarnings": "-55642584", "totalLiabilities": "11842656", "otherCurrentAssets": "1213777", "totalCurrentAssets": "1636021", "currentLongTermDebt": "2102352", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "250120", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13667479", "currentAccountsPayable": "5042010", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2412104", "totalShareholderEquity": "3460844", "capitalLeaseObligations": "309752", "otherCurrentLiabilities": "3666784", "totalCurrentLiabilities": "10811146", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1031510", "cashAndShortTermInvestments": "172124", "commonStockSharesOutstanding": "4375328", "intangibleAssetsExcludingGoodwill": "13050901", "cashAndCashEquivalentsAtCarryingValue": "172124", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8625435", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5086356", "capitalExpenditures": "23512", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5132720", "cashflowFromInvestment": "-23512", "stockBasedCompensation": "822430", "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": "3865381", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 275120, "cost_of_revenue": 7918599, "gross_profit": -7643479, "research_and_development": 162973, "selling_general_admin": 8872915, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12626149, "depreciation_amortisation": 7918599, "ebitda": -4707550, "interest_expense": 410460, "interest_income": null, "other_non_operating": null, "pretax_income": -8625435, "tax_provision": null, "effective_tax_rate": null, "net_income": -8625435, "net_income_continuing_ops": -8625435, "net_income_to_common": -8625435, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172124, "short_term_investments": null, "net_receivables": 250120, "inventory": null, "other_current_assets": null, "total_current_assets": 1636021, "net_ppe": null, "goodwill": null, "intangible_assets": 13050901, "goodwill_and_intangibles": 13050901, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13667479, "total_assets": 15303500, "short_term_debt": 2102352, "accounts_payable": 5042010, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10811146, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1031510, "total_liabilities": 11842656, "total_debt": 2102352, "preferred_stock": null, "minority_interest": null, "retained_earnings": -55642584, "total_equity": 3460844, "shares_outstanding": 4375328, "operating_cash_flow": -5086356, "stock_based_compensation": 822430, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23512, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23512, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5132720, "free_cash_flow": -5062844, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12626149", "ebitda": "-4707550", "netIncome": "-8625435", "grossProfit": "-7643479", "depreciation": "None", "totalRevenue": "275120", "costOfRevenue": "7918599", "interestIncome": "None", "incomeBeforeTax": "-8625435", "interestExpense": "410460", "operatingIncome": "-12626149", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-410460", "nonInterestIncome": "None", "operatingExpenses": "4982670", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "162973", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7918599", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7918599", "sellingGeneralAndAdministrative": "8872915", "netIncomeFromContinuingOperations": "-8625435" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "578", "currentDebt": "None", "investments": "None", "totalAssets": "15303500", "longTermDebt": "None", "shortTermDebt": "2102352", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "13050901", "reportedCurrency": "USD", "retainedEarnings": "-55642584", "totalLiabilities": "11842656", "otherCurrentAssets": "1213777", "totalCurrentAssets": "1636021", "currentLongTermDebt": "2102352", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "250120", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13667479", "currentAccountsPayable": "5042010", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2412104", "totalShareholderEquity": "3460844", "capitalLeaseObligations": "309752", "otherCurrentLiabilities": "3666784", "totalCurrentLiabilities": "10811146", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1031510", "cashAndShortTermInvestments": "172124", "commonStockSharesOutstanding": "4375328", "intangibleAssetsExcludingGoodwill": "13050901", "cashAndCashEquivalentsAtCarryingValue": "172124", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8625435", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5086356", "capitalExpenditures": "23512", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5132720", "cashflowFromInvestment": "-23512", "stockBasedCompensation": "822430", "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": "3865381", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "income_statement": { "revenue": 99790, "cost_of_revenue": 2728411, "gross_profit": 99790, "ebit": -33512484, "ebitda": -30784073, "pretax_income": -33715429, "tax_provision": -33715429, "net_income": -33715429, "net_income_to_common": -33715429, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149273, "total_current_assets": 1225559, "total_assets": 18149868, "short_term_debt": 2968577, "long_term_debt": null, "total_debt": 2968577, "total_liabilities": 15505376, "total_equity": 2644492, "shares_outstanding": 3290800, "goodwill_and_intangibles": 16124369 }, "cash_flow": { "operating_cash_flow": -14922996, "capital_expenditure": 281394, "free_cash_flow": -14641602, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31228, "ticker_id": 5102, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-33512484", "ebitda": "-30784073", "netIncome": "-33715429", "grossProfit": "99790", "depreciation": "None", "totalRevenue": "99790", "costOfRevenue": "2728411", "interestIncome": "3328", "incomeBeforeTax": "-33715429", "interestExpense": "202945", "operatingIncome": "-36473971", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-33715429", "reportedCurrency": "USD", "netInterestIncome": "-199617", "nonInterestIncome": "None", "operatingExpenses": "36573761", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1127779", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2728411", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2728411", "sellingGeneralAndAdministrative": "19242571", "netIncomeFromContinuingOperations": "-33715429" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3956", "currentDebt": "None", "investments": "None", "totalAssets": "18149868", "longTermDebt": "None", "shortTermDebt": "2968577", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "16124369", "reportedCurrency": "USD", "retainedEarnings": "-47017149", "totalLiabilities": "15505376", "otherCurrentAssets": "1042398", "totalCurrentAssets": "1225559", "currentLongTermDebt": "2795080", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "33888", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16924309", "currentAccountsPayable": "5995235", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3304343", "totalShareholderEquity": "2644492", "capitalLeaseObligations": "509263", "otherCurrentLiabilities": "5286748", "totalCurrentLiabilities": "14250560", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1254816", "cashAndShortTermInvestments": "149273", "commonStockSharesOutstanding": "3290800", "intangibleAssetsExcludingGoodwill": "16124369", "cashAndCashEquivalentsAtCarryingValue": "149273", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33715429", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14922996", "capitalExpenditures": "281394", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13668646", "cashflowFromInvestment": "-281390", "stockBasedCompensation": "1814048", "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": "2728411", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 99790, "cost_of_revenue": 2728411, "gross_profit": 99790, "research_and_development": 1127779, "selling_general_admin": 19242571, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33512484, "depreciation_amortisation": 2728411, "ebitda": -30784073, "interest_expense": 202945, "interest_income": null, "other_non_operating": null, "pretax_income": -33715429, "tax_provision": -33715429, "effective_tax_rate": null, "net_income": -33715429, "net_income_continuing_ops": -33715429, "net_income_to_common": -33715429, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149273, "short_term_investments": null, "net_receivables": 33888, "inventory": null, "other_current_assets": null, "total_current_assets": 1225559, "net_ppe": null, "goodwill": null, "intangible_assets": 16124369, "goodwill_and_intangibles": 16124369, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16924309, "total_assets": 18149868, "short_term_debt": 2968577, "accounts_payable": 5995235, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14250560, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1254816, "total_liabilities": 15505376, "total_debt": 2968577, "preferred_stock": null, "minority_interest": null, "retained_earnings": -47017149, "total_equity": 2644492, "shares_outstanding": 3290800, "operating_cash_flow": -14922996, "stock_based_compensation": 1814048, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 281394, "acquisitions": null, "other_investing": null, "investing_cash_flow": -281390, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13668646, "free_cash_flow": -14641602, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-33512484", "ebitda": "-30784073", "netIncome": "-33715429", "grossProfit": "99790", "depreciation": "None", "totalRevenue": "99790", "costOfRevenue": "2728411", "interestIncome": "3328", "incomeBeforeTax": "-33715429", "interestExpense": "202945", "operatingIncome": "-36473971", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-33715429", "reportedCurrency": "USD", "netInterestIncome": "-199617", "nonInterestIncome": "None", "operatingExpenses": "36573761", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1127779", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2728411", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2728411", "sellingGeneralAndAdministrative": "19242571", "netIncomeFromContinuingOperations": "-33715429" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3956", "currentDebt": "None", "investments": "None", "totalAssets": "18149868", "longTermDebt": "None", "shortTermDebt": "2968577", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "16124369", "reportedCurrency": "USD", "retainedEarnings": "-47017149", "totalLiabilities": "15505376", "otherCurrentAssets": "1042398", "totalCurrentAssets": "1225559", "currentLongTermDebt": "2795080", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "33888", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16924309", "currentAccountsPayable": "5995235", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3304343", "totalShareholderEquity": "2644492", "capitalLeaseObligations": "509263", "otherCurrentLiabilities": "5286748", "totalCurrentLiabilities": "14250560", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1254816", "cashAndShortTermInvestments": "149273", "commonStockSharesOutstanding": "3290800", "intangibleAssetsExcludingGoodwill": "16124369", "cashAndCashEquivalentsAtCarryingValue": "149273", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33715429", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14922996", "capitalExpenditures": "281394", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13668646", "cashflowFromInvestment": "-281390", "stockBasedCompensation": "1814048", "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": "2728411", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "income_statement": { "revenue": 35210, "cost_of_revenue": 637990, "gross_profit": 35210, "ebit": -11674751, "ebitda": -11036761, "pretax_income": -11731266, "tax_provision": -168000, "net_income": -11731266, "net_income_to_common": -11731266, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1685013, "total_current_assets": 1896306, "total_assets": 22008739, "short_term_debt": 223300, "long_term_debt": 1168674, "total_debt": 1391974, "total_liabilities": 4314286, "total_equity": 17694453, "shares_outstanding": 3385400, "goodwill_and_intangibles": 17882147 }, "cash_flow": { "operating_cash_flow": -5766608, "capital_expenditure": 502062, "free_cash_flow": -5264546, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31233, "ticker_id": 5102, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11674751", "ebitda": "-11036761", "netIncome": "-11731266", "grossProfit": "35210", "depreciation": "None", "totalRevenue": "35210", "costOfRevenue": "637990", "interestIncome": "15520", "incomeBeforeTax": "-11731266", "interestExpense": "56515", "operatingIncome": "-11680514", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-168000", "reportedCurrency": "USD", "netInterestIncome": "-40995", "nonInterestIncome": "None", "operatingExpenses": "11715724", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "236710", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "637990", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "637990", "sellingGeneralAndAdministrative": "10841024", "netIncomeFromContinuingOperations": "-11731266" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2327", "currentDebt": "None", "investments": "None", "totalAssets": "22008739", "longTermDebt": "1168674", "shortTermDebt": "223300", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "17882147", "reportedCurrency": "USD", "retainedEarnings": "-13301720", "totalLiabilities": "4314286", "otherCurrentAssets": "201293", "totalCurrentAssets": "1896306", "currentLongTermDebt": "223300", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20112433", "currentAccountsPayable": "1282974", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1391974", "totalShareholderEquity": "17694453", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "1637048", "totalCurrentLiabilities": "3145612", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1168674", "cashAndShortTermInvestments": "1685013", "commonStockSharesOutstanding": "3385400", "intangibleAssetsExcludingGoodwill": "17882147", "cashAndCashEquivalentsAtCarryingValue": "1685013", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11731266", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5766608", "capitalExpenditures": "502062", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8588646", "cashflowFromInvestment": "-1139035", "stockBasedCompensation": "4878655", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-296216878", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "637990", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35210, "cost_of_revenue": 637990, "gross_profit": 35210, "research_and_development": 236710, "selling_general_admin": 10841024, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11674751, "depreciation_amortisation": 637990, "ebitda": -11036761, "interest_expense": 56515, "interest_income": null, "other_non_operating": null, "pretax_income": -11731266, "tax_provision": -168000, "effective_tax_rate": null, "net_income": -11731266, "net_income_continuing_ops": -11731266, "net_income_to_common": -11731266, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1685013, "short_term_investments": null, "net_receivables": 10000, "inventory": null, "other_current_assets": null, "total_current_assets": 1896306, "net_ppe": null, "goodwill": null, "intangible_assets": 17882147, "goodwill_and_intangibles": 17882147, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20112433, "total_assets": 22008739, "short_term_debt": 223300, "accounts_payable": 1282974, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3145612, "long_term_debt": 1168674, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1168674, "total_liabilities": 4314286, "total_debt": 1391974, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13301720, "total_equity": 17694453, "shares_outstanding": 3385400, "operating_cash_flow": -5766608, "stock_based_compensation": 4878655, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 502062, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1139035, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8588646, "free_cash_flow": -5264546, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11674751", "ebitda": "-11036761", "netIncome": "-11731266", "grossProfit": "35210", "depreciation": "None", "totalRevenue": "35210", "costOfRevenue": "637990", "interestIncome": "15520", "incomeBeforeTax": "-11731266", "interestExpense": "56515", "operatingIncome": "-11680514", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-168000", "reportedCurrency": "USD", "netInterestIncome": "-40995", "nonInterestIncome": "None", "operatingExpenses": "11715724", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "236710", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "637990", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "637990", "sellingGeneralAndAdministrative": "10841024", "netIncomeFromContinuingOperations": "-11731266" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2327", "currentDebt": "None", "investments": "None", "totalAssets": "22008739", "longTermDebt": "1168674", "shortTermDebt": "223300", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "17882147", "reportedCurrency": "USD", "retainedEarnings": "-13301720", "totalLiabilities": "4314286", "otherCurrentAssets": "201293", "totalCurrentAssets": "1896306", "currentLongTermDebt": "223300", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20112433", "currentAccountsPayable": "1282974", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1391974", "totalShareholderEquity": "17694453", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "1637048", "totalCurrentLiabilities": "3145612", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1168674", "cashAndShortTermInvestments": "1685013", "commonStockSharesOutstanding": "3385400", "intangibleAssetsExcludingGoodwill": "17882147", "cashAndCashEquivalentsAtCarryingValue": "1685013", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11731266", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5766608", "capitalExpenditures": "502062", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8588646", "cashflowFromInvestment": "-1139035", "stockBasedCompensation": "4878655", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-296216878", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "637990", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "income_statement": { "revenue": 15642, "cost_of_revenue": 0, "gross_profit": 15642, "ebit": -1224239, "ebitda": -1147311, "pretax_income": -676038, "tax_provision": -549000, "net_income": -676038, "net_income_to_common": -676038, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212608, "total_current_assets": 275638, "total_assets": 314188855, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 16436118, "total_equity": 297752737, "shares_outstanding": 3868100, "goodwill_and_intangibles": 600317 }, "cash_flow": { "operating_cash_flow": -648866, "capital_expenditure": 4, "free_cash_flow": -648862, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31238, "ticker_id": 5102, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1224239", "ebitda": "-1147311", "netIncome": "-676038", "grossProfit": "15642", "depreciation": "None", "totalRevenue": "15642", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-676038", "interestExpense": "None", "operatingIncome": "-1224239", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-549000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1239881", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "136404", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76928", "sellingGeneralAndAdministrative": "1026549", "netIncomeFromContinuingOperations": "-676038" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "313913991", "currentDebt": "None", "investments": "None", "totalAssets": "314188855", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "600317", "reportedCurrency": "USD", "retainedEarnings": "-16161254", "totalLiabilities": "16436118", "otherCurrentAssets": "61530", "totalCurrentAssets": "275638", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1500", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "313913217", "currentAccountsPayable": "580680", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "297752737", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5440933", "totalCurrentLiabilities": "5440933", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10995185", "cashAndShortTermInvestments": "212608", "commonStockSharesOutstanding": "3868100", "intangibleAssetsExcludingGoodwill": "600317", "cashAndCashEquivalentsAtCarryingValue": "212608", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7206713", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-648866", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "90000", "cashflowFromInvestment": "-2577", "stockBasedCompensation": "18750", "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": "76928", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15642, "cost_of_revenue": 0, "gross_profit": 15642, "research_and_development": 136404, "selling_general_admin": 1026549, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1224239, "depreciation_amortisation": 76928, "ebitda": -1147311, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -676038, "tax_provision": -549000, "effective_tax_rate": null, "net_income": -676038, "net_income_continuing_ops": -676038, "net_income_to_common": -676038, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 212608, "short_term_investments": null, "net_receivables": 1500, "inventory": null, "other_current_assets": null, "total_current_assets": 275638, "net_ppe": null, "goodwill": null, "intangible_assets": 600317, "goodwill_and_intangibles": 600317, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 313913217, "total_assets": 314188855, "short_term_debt": null, "accounts_payable": 580680, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5440933, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10995185, "total_liabilities": 16436118, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16161254, "total_equity": 297752737, "shares_outstanding": 3868100, "operating_cash_flow": -648866, "stock_based_compensation": 18750, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2577, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 90000, "free_cash_flow": -648862, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1224239", "ebitda": "-1147311", "netIncome": "-676038", "grossProfit": "15642", "depreciation": "None", "totalRevenue": "15642", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-676038", "interestExpense": "None", "operatingIncome": "-1224239", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-549000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1239881", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "136404", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76928", "sellingGeneralAndAdministrative": "1026549", "netIncomeFromContinuingOperations": "-676038" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "313913991", "currentDebt": "None", "investments": "None", "totalAssets": "314188855", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "600317", "reportedCurrency": "USD", "retainedEarnings": "-16161254", "totalLiabilities": "16436118", "otherCurrentAssets": "61530", "totalCurrentAssets": "275638", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1500", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "313913217", "currentAccountsPayable": "580680", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "297752737", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5440933", "totalCurrentLiabilities": "5440933", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10995185", "cashAndShortTermInvestments": "212608", "commonStockSharesOutstanding": "3868100", "intangibleAssetsExcludingGoodwill": "600317", "cashAndCashEquivalentsAtCarryingValue": "212608", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7206713", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-648866", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "90000", "cashflowFromInvestment": "-2577", "stockBasedCompensation": "18750", "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": "76928", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "income_statement": { "revenue": 7410, "cost_of_revenue": 0, "gross_profit": 7410, "ebit": -1056328, "ebitda": -819770, "pretax_income": -820074, "tax_provision": -237000, "net_income": -820074, "net_income_to_common": -820074, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 861474, "total_current_assets": 1250140, "total_assets": 310700860, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 20154836, "total_equity": 290546024, "shares_outstanding": 3371500, "goodwill_and_intangibles": 677245 }, "cash_flow": { "operating_cash_flow": -1650170, "capital_expenditure": 0, "free_cash_flow": -1650170, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31243, "ticker_id": 5102, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1056328", "ebitda": "-819770", "netIncome": "-820074", "grossProfit": "7410", "depreciation": "None", "totalRevenue": "7410", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-820074", "interestExpense": "None", "operatingIncome": "-819770", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-237000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "827180", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45408", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236558", "sellingGeneralAndAdministrative": "781772", "netIncomeFromContinuingOperations": "-820074" }, "balance": { "goodwill": "None", "inventory": "-1250140", "commonStock": "309451494", "currentDebt": "None", "investments": "None", "totalAssets": "310700860", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "677245", "reportedCurrency": "USD", "retainedEarnings": "-18905470", "totalLiabilities": "20154836", "otherCurrentAssets": "333666", "totalCurrentAssets": "1250140", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "309450720", "currentAccountsPayable": "215830", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "290546024", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1024627", "totalCurrentLiabilities": "1024627", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19130209", "cashAndShortTermInvestments": "861474", "commonStockSharesOutstanding": "3371500", "intangibleAssetsExcludingGoodwill": "677245", "cashAndCashEquivalentsAtCarryingValue": "861474", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5077920", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2760", "operatingCashflow": "-1650170", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "311962364", "cashflowFromInvestment": "-309450720", "stockBasedCompensation": "203890", "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": 7410, "cost_of_revenue": 0, "gross_profit": 7410, "research_and_development": 45408, "selling_general_admin": 781772, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1056328, "depreciation_amortisation": 236558, "ebitda": -819770, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -820074, "tax_provision": -237000, "effective_tax_rate": null, "net_income": -820074, "net_income_continuing_ops": -820074, "net_income_to_common": -820074, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 861474, "short_term_investments": null, "net_receivables": 55000, "inventory": -1250140, "other_current_assets": null, "total_current_assets": 1250140, "net_ppe": null, "goodwill": null, "intangible_assets": 677245, "goodwill_and_intangibles": 677245, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 309450720, "total_assets": 310700860, "short_term_debt": null, "accounts_payable": 215830, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1024627, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19130209, "total_liabilities": 20154836, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -18905470, "total_equity": 290546024, "shares_outstanding": 3371500, "operating_cash_flow": -1650170, "stock_based_compensation": 203890, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -309450720, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 311962364, "free_cash_flow": -1650170, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1056328", "ebitda": "-819770", "netIncome": "-820074", "grossProfit": "7410", "depreciation": "None", "totalRevenue": "7410", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-820074", "interestExpense": "None", "operatingIncome": "-819770", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-237000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "827180", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45408", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236558", "sellingGeneralAndAdministrative": "781772", "netIncomeFromContinuingOperations": "-820074" }, "balance": { "goodwill": "None", "inventory": "-1250140", "commonStock": "309451494", "currentDebt": "None", "investments": "None", "totalAssets": "310700860", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "677245", "reportedCurrency": "USD", "retainedEarnings": "-18905470", "totalLiabilities": "20154836", "otherCurrentAssets": "333666", "totalCurrentAssets": "1250140", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "309450720", "currentAccountsPayable": "215830", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "290546024", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1024627", "totalCurrentLiabilities": "1024627", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19130209", "cashAndShortTermInvestments": "861474", "commonStockSharesOutstanding": "3371500", "intangibleAssetsExcludingGoodwill": "677245", "cashAndCashEquivalentsAtCarryingValue": "861474", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5077920", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2760", "operatingCashflow": "-1650170", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "311962364", "cashflowFromInvestment": "-309450720", "stockBasedCompensation": "203890", "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": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+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": null, "total_current_assets": null, "total_assets": 71546, "short_term_debt": 13641, "long_term_debt": null, "total_debt": 13641, "total_liabilities": 51546, "total_equity": 20000, "shares_outstanding": null, "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": 31247, "ticker_id": 5102, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "719", "currentDebt": "None", "investments": "None", "totalAssets": "71546", "longTermDebt": "None", "shortTermDebt": "13641", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-5000", "totalLiabilities": "51546", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "71546", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13641", "totalShareholderEquity": "20000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "37905", "totalCurrentLiabilities": "51546", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "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": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "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": 71546, "total_assets": 71546, "short_term_debt": 13641, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51546, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 51546, "total_debt": 13641, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5000, "total_equity": 20000, "shares_outstanding": null, "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": "719", "currentDebt": "None", "investments": "None", "totalAssets": "71546", "longTermDebt": "None", "shortTermDebt": "13641", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-5000", "totalLiabilities": "51546", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "71546", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13641", "totalShareholderEquity": "20000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "37905", "totalCurrentLiabilities": "51546", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "income_statement": { "revenue": 104311, "cost_of_revenue": 1094057, "gross_profit": -989746, "ebit": -3333948, "ebitda": -2239891, "pretax_income": -3013988, "tax_provision": 46989, "net_income": -3060977, "net_income_to_common": -3060977, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1801011, "total_current_assets": 3596974, "total_assets": 16310492, "short_term_debt": 1078521, "long_term_debt": null, "total_debt": 1078521, "total_liabilities": 9028609, "total_equity": 7281883, "shares_outstanding": 4375328, "goodwill_and_intangibles": 12151882 }, "cash_flow": { "operating_cash_flow": -3724697, "capital_expenditure": 8297, "free_cash_flow": -3716400, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31221, "ticker_id": 5102, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3333948", "ebitda": "-2239891", "netIncome": "-3060977", "grossProfit": "-989746", "depreciation": "None", "totalRevenue": "104311", "costOfRevenue": "1094057", "interestIncome": "None", "incomeBeforeTax": "-3013988", "interestExpense": "57607", "operatingIncome": "-3333948", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "46989", "reportedCurrency": "USD", "netInterestIncome": "-57607", "nonInterestIncome": "None", "operatingExpenses": "2344202", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26944", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1094057", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1094057", "sellingGeneralAndAdministrative": "2363904", "netIncomeFromContinuingOperations": "-3060977" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "649", "currentDebt": "None", "investments": "None", "totalAssets": "16310492", "longTermDebt": "None", "shortTermDebt": "1078521", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "12151882", "reportedCurrency": "USD", "retainedEarnings": "-58703561", "totalLiabilities": "9028609", "otherCurrentAssets": "1665548", "totalCurrentAssets": "3596974", "currentLongTermDebt": "1078521", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130415", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12713518", "currentAccountsPayable": "3361217", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1367657", "totalShareholderEquity": "7281883", "capitalLeaseObligations": "289136", "otherCurrentLiabilities": "3872270", "totalCurrentLiabilities": "8312008", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "716601", "cashAndShortTermInvestments": "1801011", "commonStockSharesOutstanding": "4375328", "intangibleAssetsExcludingGoodwill": "12151882", "cashAndCashEquivalentsAtCarryingValue": "1801011", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3060977", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3724697", "capitalExpenditures": "8297", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5493679", "cashflowFromInvestment": "-140095", "stockBasedCompensation": "112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-432482", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1047411", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 104311, "cost_of_revenue": 1094057, "gross_profit": -989746, "research_and_development": 26944, "selling_general_admin": 2363904, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3333948, "depreciation_amortisation": 1094057, "ebitda": -2239891, "interest_expense": 57607, "interest_income": null, "other_non_operating": null, "pretax_income": -3013988, "tax_provision": 46989, "effective_tax_rate": null, "net_income": -3060977, "net_income_continuing_ops": -3060977, "net_income_to_common": -3060977, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1801011, "short_term_investments": null, "net_receivables": 130415, "inventory": null, "other_current_assets": null, "total_current_assets": 3596974, "net_ppe": null, "goodwill": null, "intangible_assets": 12151882, "goodwill_and_intangibles": 12151882, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12713518, "total_assets": 16310492, "short_term_debt": 1078521, "accounts_payable": 3361217, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8312008, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 716601, "total_liabilities": 9028609, "total_debt": 1078521, "preferred_stock": null, "minority_interest": null, "retained_earnings": -58703561, "total_equity": 7281883, "shares_outstanding": 4375328, "operating_cash_flow": -3724697, "stock_based_compensation": 112000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8297, "acquisitions": null, "other_investing": null, "investing_cash_flow": -140095, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5493679, "free_cash_flow": -3716400, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3333948", "ebitda": "-2239891", "netIncome": "-3060977", "grossProfit": "-989746", "depreciation": "None", "totalRevenue": "104311", "costOfRevenue": "1094057", "interestIncome": "None", "incomeBeforeTax": "-3013988", "interestExpense": "57607", "operatingIncome": "-3333948", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "46989", "reportedCurrency": "USD", "netInterestIncome": "-57607", "nonInterestIncome": "None", "operatingExpenses": "2344202", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26944", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1094057", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1094057", "sellingGeneralAndAdministrative": "2363904", "netIncomeFromContinuingOperations": "-3060977" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "649", "currentDebt": "None", "investments": "None", "totalAssets": "16310492", "longTermDebt": "None", "shortTermDebt": "1078521", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "12151882", "reportedCurrency": "USD", "retainedEarnings": "-58703561", "totalLiabilities": "9028609", "otherCurrentAssets": "1665548", "totalCurrentAssets": "3596974", "currentLongTermDebt": "1078521", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130415", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12713518", "currentAccountsPayable": "3361217", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1367657", "totalShareholderEquity": "7281883", "capitalLeaseObligations": "289136", "otherCurrentLiabilities": "3872270", "totalCurrentLiabilities": "8312008", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "716601", "cashAndShortTermInvestments": "1801011", "commonStockSharesOutstanding": "4375328", "intangibleAssetsExcludingGoodwill": "12151882", "cashAndCashEquivalentsAtCarryingValue": "1801011", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3060977", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3724697", "capitalExpenditures": "8297", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5493679", "cashflowFromInvestment": "-140095", "stockBasedCompensation": "112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-432482", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1047411", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "income_statement": { "revenue": 200000, "cost_of_revenue": null, "gross_profit": null, "ebit": -3330136, "ebitda": null, "pretax_income": -3438310, "tax_provision": null, "net_income": -3438310, "net_income_to_common": -3438310, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172124, "total_current_assets": 1636021, "total_assets": 15303500, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 11842656, "total_equity": 3460844, "shares_outstanding": 5783524, "goodwill_and_intangibles": 13050901 }, "cash_flow": { "operating_cash_flow": 258037, "capital_expenditure": 0, "free_cash_flow": 258037, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31222, "ticker_id": 5102, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-3438310", "grossProfit": "None", "depreciation": "None", "totalRevenue": "200000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-3438310", "interestExpense": "220388", "operatingIncome": "-3330136", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-220388", "nonInterestIncome": "None", "operatingExpenses": "3530136", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "148507", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2358838", "netIncomeFromContinuingOperations": "-3438310" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "15303500", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "13050901", "reportedCurrency": "USD", "retainedEarnings": "-55642584", "totalLiabilities": "11842656", "otherCurrentAssets": "30286", "totalCurrentAssets": "1636021", "currentLongTermDebt": "2102352", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "250120", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13667479", "currentAccountsPayable": "5042010", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "3460844", "capitalLeaseObligations": "309752", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "10811146", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1031510", "cashAndShortTermInvestments": "172124", "commonStockSharesOutstanding": "5783524", "intangibleAssetsExcludingGoodwill": "13050901", "cashAndCashEquivalentsAtCarryingValue": "172124", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3438310", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "258037", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-749574", "cashflowFromInvestment": "None", "stockBasedCompensation": "114049", "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": "1068517", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 200000, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 148507, "selling_general_admin": 2358838, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3330136, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 220388, "interest_income": null, "other_non_operating": null, "pretax_income": -3438310, "tax_provision": null, "effective_tax_rate": null, "net_income": -3438310, "net_income_continuing_ops": -3438310, "net_income_to_common": -3438310, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172124, "short_term_investments": null, "net_receivables": 250120, "inventory": null, "other_current_assets": null, "total_current_assets": 1636021, "net_ppe": null, "goodwill": null, "intangible_assets": 13050901, "goodwill_and_intangibles": 13050901, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13667479, "total_assets": 15303500, "short_term_debt": null, "accounts_payable": 5042010, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10811146, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1031510, "total_liabilities": 11842656, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -55642584, "total_equity": 3460844, "shares_outstanding": 5783524, "operating_cash_flow": 258037, "stock_based_compensation": 114049, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -749574, "free_cash_flow": 258037, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-3438310", "grossProfit": "None", "depreciation": "None", "totalRevenue": "200000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-3438310", "interestExpense": "220388", "operatingIncome": "-3330136", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-220388", "nonInterestIncome": "None", "operatingExpenses": "3530136", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "148507", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2358838", "netIncomeFromContinuingOperations": "-3438310" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "15303500", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "13050901", "reportedCurrency": "USD", "retainedEarnings": "-55642584", "totalLiabilities": "11842656", "otherCurrentAssets": "30286", "totalCurrentAssets": "1636021", "currentLongTermDebt": "2102352", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "250120", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13667479", "currentAccountsPayable": "5042010", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "3460844", "capitalLeaseObligations": "309752", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "10811146", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1031510", "cashAndShortTermInvestments": "172124", "commonStockSharesOutstanding": "5783524", "intangibleAssetsExcludingGoodwill": "13050901", "cashAndCashEquivalentsAtCarryingValue": "172124", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3438310", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "258037", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-749574", "cashflowFromInvestment": "None", "stockBasedCompensation": "114049", "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": "1068517", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "income_statement": { "revenue": 60120, "cost_of_revenue": 974889, "gross_profit": 60120, "ebit": -2438554, "ebitda": -1378106, "pretax_income": -2481975, "tax_provision": null, "net_income": -2481975, "net_income_to_common": -2481975, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102715, "total_current_assets": 1832693, "total_assets": 16372244, "short_term_debt": 3746872, "long_term_debt": null, "total_debt": 3746872, "total_liabilities": 12919132, "total_equity": 3453112, "shares_outstanding": 4216612, "goodwill_and_intangibles": 14089752 }, "cash_flow": { "operating_cash_flow": -107259, "capital_expenditure": 442951, "free_cash_flow": 335692, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31224, "ticker_id": 5102, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2438554", "ebitda": "-1378106", "netIncome": "-2481975", "grossProfit": "60120", "depreciation": "None", "totalRevenue": "60120", "costOfRevenue": "974889", "interestIncome": "None", "incomeBeforeTax": "-2481975", "interestExpense": "43421", "operatingIncome": "-2316613", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-43421", "nonInterestIncome": "None", "operatingExpenses": "2376733", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3629", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "974889", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1060448", "sellingGeneralAndAdministrative": "1451867", "netIncomeFromContinuingOperations": "-2481975" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4430", "currentDebt": "None", "investments": "None", "totalAssets": "16372244", "longTermDebt": "None", "shortTermDebt": "3746872", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "14089752", "reportedCurrency": "USD", "retainedEarnings": "-52204274", "totalLiabilities": "12919132", "otherCurrentAssets": "1679858", "totalCurrentAssets": "1832693", "currentLongTermDebt": "3746872", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50120", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14539551", "currentAccountsPayable": "4952273", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4108696", "totalShareholderEquity": "3453112", "capitalLeaseObligations": "361824", "otherCurrentLiabilities": "3606616", "totalCurrentLiabilities": "12305761", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "613371", "cashAndShortTermInvestments": "102715", "commonStockSharesOutstanding": "4216612", "intangibleAssetsExcludingGoodwill": "14089752", "cashAndCashEquivalentsAtCarryingValue": "102715", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2481975", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-107259", "capitalExpenditures": "442951", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "632565", "cashflowFromInvestment": "-442947", "stockBasedCompensation": "209941", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "432482", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1060448", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60120, "cost_of_revenue": 974889, "gross_profit": 60120, "research_and_development": 3629, "selling_general_admin": 1451867, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2438554, "depreciation_amortisation": 1060448, "ebitda": -1378106, "interest_expense": 43421, "interest_income": null, "other_non_operating": null, "pretax_income": -2481975, "tax_provision": null, "effective_tax_rate": null, "net_income": -2481975, "net_income_continuing_ops": -2481975, "net_income_to_common": -2481975, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102715, "short_term_investments": null, "net_receivables": 50120, "inventory": null, "other_current_assets": null, "total_current_assets": 1832693, "net_ppe": null, "goodwill": null, "intangible_assets": 14089752, "goodwill_and_intangibles": 14089752, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14539551, "total_assets": 16372244, "short_term_debt": 3746872, "accounts_payable": 4952273, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12305761, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 613371, "total_liabilities": 12919132, "total_debt": 3746872, "preferred_stock": null, "minority_interest": null, "retained_earnings": -52204274, "total_equity": 3453112, "shares_outstanding": 4216612, "operating_cash_flow": -107259, "stock_based_compensation": 209941, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 442951, "acquisitions": null, "other_investing": null, "investing_cash_flow": -442947, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 632565, "free_cash_flow": 335692, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2438554", "ebitda": "-1378106", "netIncome": "-2481975", "grossProfit": "60120", "depreciation": "None", "totalRevenue": "60120", "costOfRevenue": "974889", "interestIncome": "None", "incomeBeforeTax": "-2481975", "interestExpense": "43421", "operatingIncome": "-2316613", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-43421", "nonInterestIncome": "None", "operatingExpenses": "2376733", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3629", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "974889", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1060448", "sellingGeneralAndAdministrative": "1451867", "netIncomeFromContinuingOperations": "-2481975" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4430", "currentDebt": "None", "investments": "None", "totalAssets": "16372244", "longTermDebt": "None", "shortTermDebt": "3746872", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "14089752", "reportedCurrency": "USD", "retainedEarnings": "-52204274", "totalLiabilities": "12919132", "otherCurrentAssets": "1679858", "totalCurrentAssets": "1832693", "currentLongTermDebt": "3746872", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50120", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14539551", "currentAccountsPayable": "4952273", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4108696", "totalShareholderEquity": "3453112", "capitalLeaseObligations": "361824", "otherCurrentLiabilities": "3606616", "totalCurrentLiabilities": "12305761", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "613371", "cashAndShortTermInvestments": "102715", "commonStockSharesOutstanding": "4216612", "intangibleAssetsExcludingGoodwill": "14089752", "cashAndCashEquivalentsAtCarryingValue": "102715", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2481975", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-107259", "capitalExpenditures": "442951", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "632565", "cashflowFromInvestment": "-442947", "stockBasedCompensation": "209941", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "432482", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1060448", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+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": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 4380148, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31225, "ticker_id": 5102, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "4380148", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "905080", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 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": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "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": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 4380148, "operating_cash_flow": null, "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": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "4380148", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "905080", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "income_statement": { "revenue": 10000, "cost_of_revenue": 939206, "gross_profit": 10000, "ebit": -3485186, "ebitda": -2545980, "pretax_income": -3610230, "tax_provision": null, "net_income": -3610230, "net_income_to_common": -3610230, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236229, "total_current_assets": 1880917, "total_assets": 17938478, "short_term_debt": 2257694, "long_term_debt": null, "total_debt": 2257694, "total_liabilities": 14626222, "total_equity": 3312256, "shares_outstanding": 4014000, "goodwill_and_intangibles": 15298305 }, "cash_flow": { "operating_cash_flow": -2627862, "capital_expenditure": 110278, "free_cash_flow": -2517584, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31226, "ticker_id": 5102, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3485186", "ebitda": "-2545980", "netIncome": "-3610230", "grossProfit": "10000", "depreciation": "None", "totalRevenue": "10000", "costOfRevenue": "939206", "interestIncome": "2", "incomeBeforeTax": "-3610230", "interestExpense": "125044", "operatingIncome": "-4154092", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-125042", "nonInterestIncome": "None", "operatingExpenses": "4164092", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10697", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "939206", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "939206", "sellingGeneralAndAdministrative": "3214189", "netIncomeFromContinuingOperations": "-3610230" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4299", "currentDebt": "None", "investments": "None", "totalAssets": "17938478", "longTermDebt": "None", "shortTermDebt": "2257694", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "15298305", "reportedCurrency": "USD", "retainedEarnings": "-50627379", "totalLiabilities": "14626222", "otherCurrentAssets": "1600799", "totalCurrentAssets": "1880917", "currentLongTermDebt": "2068641", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43888", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16057561", "currentAccountsPayable": "6899196", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2490542", "totalShareholderEquity": "3312256", "capitalLeaseObligations": "421901", "otherCurrentLiabilities": "4932326", "totalCurrentLiabilities": "14089216", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "537005", "cashAndShortTermInvestments": "236229", "commonStockSharesOutstanding": "4014000", "intangibleAssetsExcludingGoodwill": "15298305", "cashAndCashEquivalentsAtCarryingValue": "236229", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3610230", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2627862", "capitalExpenditures": "110278", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2825092", "cashflowFromInvestment": "-110274", "stockBasedCompensation": "369601", "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": "939206", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10000, "cost_of_revenue": 939206, "gross_profit": 10000, "research_and_development": 10697, "selling_general_admin": 3214189, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3485186, "depreciation_amortisation": 939206, "ebitda": -2545980, "interest_expense": 125044, "interest_income": null, "other_non_operating": null, "pretax_income": -3610230, "tax_provision": null, "effective_tax_rate": null, "net_income": -3610230, "net_income_continuing_ops": -3610230, "net_income_to_common": -3610230, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 236229, "short_term_investments": null, "net_receivables": 43888, "inventory": null, "other_current_assets": null, "total_current_assets": 1880917, "net_ppe": null, "goodwill": null, "intangible_assets": 15298305, "goodwill_and_intangibles": 15298305, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16057561, "total_assets": 17938478, "short_term_debt": 2257694, "accounts_payable": 6899196, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14089216, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 537005, "total_liabilities": 14626222, "total_debt": 2257694, "preferred_stock": null, "minority_interest": null, "retained_earnings": -50627379, "total_equity": 3312256, "shares_outstanding": 4014000, "operating_cash_flow": -2627862, "stock_based_compensation": 369601, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110278, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110274, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2825092, "free_cash_flow": -2517584, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3485186", "ebitda": "-2545980", "netIncome": "-3610230", "grossProfit": "10000", "depreciation": "None", "totalRevenue": "10000", "costOfRevenue": "939206", "interestIncome": "2", "incomeBeforeTax": "-3610230", "interestExpense": "125044", "operatingIncome": "-4154092", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-125042", "nonInterestIncome": "None", "operatingExpenses": "4164092", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10697", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "939206", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "939206", "sellingGeneralAndAdministrative": "3214189", "netIncomeFromContinuingOperations": "-3610230" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4299", "currentDebt": "None", "investments": "None", "totalAssets": "17938478", "longTermDebt": "None", "shortTermDebt": "2257694", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "15298305", "reportedCurrency": "USD", "retainedEarnings": "-50627379", "totalLiabilities": "14626222", "otherCurrentAssets": "1600799", "totalCurrentAssets": "1880917", "currentLongTermDebt": "2068641", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43888", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16057561", "currentAccountsPayable": "6899196", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2490542", "totalShareholderEquity": "3312256", "capitalLeaseObligations": "421901", "otherCurrentLiabilities": "4932326", "totalCurrentLiabilities": "14089216", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "537005", "cashAndShortTermInvestments": "236229", "commonStockSharesOutstanding": "4014000", "intangibleAssetsExcludingGoodwill": "15298305", "cashAndCashEquivalentsAtCarryingValue": "236229", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3610230", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2627862", "capitalExpenditures": "110278", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2825092", "cashflowFromInvestment": "-110274", "stockBasedCompensation": "369601", "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": "939206", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "income_statement": { "revenue": 1599000, "cost_of_revenue": 956445, "gross_profit": -956445, "ebit": -17817796, "ebitda": -16861351, "pretax_income": -17958233, "tax_provision": -3, "net_income": -17958233, "net_income_to_common": -17958233, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149273, "total_current_assets": 1225559, "total_assets": 18149868, "short_term_debt": 2968577, "long_term_debt": null, "total_debt": 2968577, "total_liabilities": 15505376, "total_equity": 2644492, "shares_outstanding": 3553900, "goodwill_and_intangibles": 16124369 }, "cash_flow": { "operating_cash_flow": -2373571, "capital_expenditure": 65429, "free_cash_flow": -2308142, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31227, "ticker_id": 5102, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17817796", "ebitda": "-16861351", "netIncome": "-17958233", "grossProfit": "-956445", "depreciation": "None", "totalRevenue": "1599000", "costOfRevenue": "956445", "interestIncome": "4", "incomeBeforeTax": "-17958233", "interestExpense": "140437", "operatingIncome": "-18072751", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3", "reportedCurrency": "USD", "netInterestIncome": "-140433", "nonInterestIncome": "None", "operatingExpenses": "18072751", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "368352", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "956445", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "956445", "sellingGeneralAndAdministrative": "3272954", "netIncomeFromContinuingOperations": "-17958233" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3956", "currentDebt": "None", "investments": "None", "totalAssets": "18149868", "longTermDebt": "None", "shortTermDebt": "2968577", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "16124369", "reportedCurrency": "USD", "retainedEarnings": "-47017149", "totalLiabilities": "15505376", "otherCurrentAssets": "1042398", "totalCurrentAssets": "1225559", "currentLongTermDebt": "2795080", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "33888", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16924309", "currentAccountsPayable": "5995235", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3304343", "totalShareholderEquity": "2644492", "capitalLeaseObligations": "509263", "otherCurrentLiabilities": "5286748", "totalCurrentLiabilities": "14250560", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1254816", "cashAndShortTermInvestments": "149273", "commonStockSharesOutstanding": "3553900", "intangibleAssetsExcludingGoodwill": "16124369", "cashAndCashEquivalentsAtCarryingValue": "149273", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17958233", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2373571", "capitalExpenditures": "65429", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2515393", "cashflowFromInvestment": "-65427", "stockBasedCompensation": "232304", "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": "956445", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1599000, "cost_of_revenue": 956445, "gross_profit": -956445, "research_and_development": 368352, "selling_general_admin": 3272954, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17817796, "depreciation_amortisation": 956445, "ebitda": -16861351, "interest_expense": 140437, "interest_income": null, "other_non_operating": null, "pretax_income": -17958233, "tax_provision": -3, "effective_tax_rate": null, "net_income": -17958233, "net_income_continuing_ops": -17958233, "net_income_to_common": -17958233, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149273, "short_term_investments": null, "net_receivables": 33888, "inventory": null, "other_current_assets": null, "total_current_assets": 1225559, "net_ppe": null, "goodwill": null, "intangible_assets": 16124369, "goodwill_and_intangibles": 16124369, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16924309, "total_assets": 18149868, "short_term_debt": 2968577, "accounts_payable": 5995235, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14250560, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1254816, "total_liabilities": 15505376, "total_debt": 2968577, "preferred_stock": null, "minority_interest": null, "retained_earnings": -47017149, "total_equity": 2644492, "shares_outstanding": 3553900, "operating_cash_flow": -2373571, "stock_based_compensation": 232304, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65429, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65427, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2515393, "free_cash_flow": -2308142, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17817796", "ebitda": "-16861351", "netIncome": "-17958233", "grossProfit": "-956445", "depreciation": "None", "totalRevenue": "1599000", "costOfRevenue": "956445", "interestIncome": "4", "incomeBeforeTax": "-17958233", "interestExpense": "140437", "operatingIncome": "-18072751", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3", "reportedCurrency": "USD", "netInterestIncome": "-140433", "nonInterestIncome": "None", "operatingExpenses": "18072751", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "368352", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "956445", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "956445", "sellingGeneralAndAdministrative": "3272954", "netIncomeFromContinuingOperations": "-17958233" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3956", "currentDebt": "None", "investments": "None", "totalAssets": "18149868", "longTermDebt": "None", "shortTermDebt": "2968577", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "16124369", "reportedCurrency": "USD", "retainedEarnings": "-47017149", "totalLiabilities": "15505376", "otherCurrentAssets": "1042398", "totalCurrentAssets": "1225559", "currentLongTermDebt": "2795080", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "33888", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16924309", "currentAccountsPayable": "5995235", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3304343", "totalShareholderEquity": "2644492", "capitalLeaseObligations": "509263", "otherCurrentLiabilities": "5286748", "totalCurrentLiabilities": "14250560", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1254816", "cashAndShortTermInvestments": "149273", "commonStockSharesOutstanding": "3553900", "intangibleAssetsExcludingGoodwill": "16124369", "cashAndCashEquivalentsAtCarryingValue": "149273", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17958233", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2373571", "capitalExpenditures": "65429", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2515393", "cashflowFromInvestment": "-65427", "stockBasedCompensation": "232304", "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": "956445", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "income_statement": { "revenue": 50000, "cost_of_revenue": 972375, "gross_profit": 50000, "ebit": -5805028, "ebitda": -4832653, "pretax_income": -5823083, "tax_provision": null, "net_income": -5823083, "net_income_to_common": -5823083, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72878, "total_current_assets": 1181869, "total_assets": 31949080, "short_term_debt": 2791974, "long_term_debt": null, "total_debt": 2791974, "total_liabilities": 14197503, "total_equity": 17751577, "shares_outstanding": 3553900, "goodwill_and_intangibles": 17006906 }, "cash_flow": { "operating_cash_flow": -3078261, "capital_expenditure": 116229, "free_cash_flow": -2962032, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31229, "ticker_id": 5102, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5805028", "ebitda": "-4832653", "netIncome": "-5823083", "grossProfit": "50000", "depreciation": "None", "totalRevenue": "50000", "costOfRevenue": "972375", "interestIncome": "92", "incomeBeforeTax": "-5823083", "interestExpense": "18055", "operatingIncome": "-5279512", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-17963", "nonInterestIncome": "None", "operatingExpenses": "5329512", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "153191", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "972375", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "972375", "sellingGeneralAndAdministrative": "4203946", "netIncomeFromContinuingOperations": "-5823083" }, "balance": { "goodwill": "None", "inventory": "-122680", "commonStock": "3794", "currentDebt": "None", "investments": "None", "totalAssets": "31949080", "longTermDebt": "None", "shortTermDebt": "2791974", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "17006906", "reportedCurrency": "USD", "retainedEarnings": "-29058916", "totalLiabilities": "14197503", "otherCurrentAssets": "1075103", "totalCurrentAssets": "1181869", "currentLongTermDebt": "2791974", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33888", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30767211", "currentAccountsPayable": "5376310", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2791974", "totalShareholderEquity": "17751577", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4878351", "totalCurrentLiabilities": "13046635", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1150867", "cashAndShortTermInvestments": "72878", "commonStockSharesOutstanding": "3553900", "intangibleAssetsExcludingGoodwill": "17006906", "cashAndCashEquivalentsAtCarryingValue": "72878", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5823083", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3078261", "capitalExpenditures": "116229", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1835947", "cashflowFromInvestment": "-116233", "stockBasedCompensation": "319654", "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": "972375", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 50000, "cost_of_revenue": 972375, "gross_profit": 50000, "research_and_development": 153191, "selling_general_admin": 4203946, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5805028, "depreciation_amortisation": 972375, "ebitda": -4832653, "interest_expense": 18055, "interest_income": null, "other_non_operating": null, "pretax_income": -5823083, "tax_provision": null, "effective_tax_rate": null, "net_income": -5823083, "net_income_continuing_ops": -5823083, "net_income_to_common": -5823083, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72878, "short_term_investments": null, "net_receivables": 33888, "inventory": -122680, "other_current_assets": null, "total_current_assets": 1181869, "net_ppe": null, "goodwill": null, "intangible_assets": 17006906, "goodwill_and_intangibles": 17006906, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30767211, "total_assets": 31949080, "short_term_debt": 2791974, "accounts_payable": 5376310, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13046635, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1150867, "total_liabilities": 14197503, "total_debt": 2791974, "preferred_stock": null, "minority_interest": null, "retained_earnings": -29058916, "total_equity": 17751577, "shares_outstanding": 3553900, "operating_cash_flow": -3078261, "stock_based_compensation": 319654, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116229, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116233, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1835947, "free_cash_flow": -2962032, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5805028", "ebitda": "-4832653", "netIncome": "-5823083", "grossProfit": "50000", "depreciation": "None", "totalRevenue": "50000", "costOfRevenue": "972375", "interestIncome": "92", "incomeBeforeTax": "-5823083", "interestExpense": "18055", "operatingIncome": "-5279512", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-17963", "nonInterestIncome": "None", "operatingExpenses": "5329512", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "153191", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "972375", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "972375", "sellingGeneralAndAdministrative": "4203946", "netIncomeFromContinuingOperations": "-5823083" }, "balance": { "goodwill": "None", "inventory": "-122680", "commonStock": "3794", "currentDebt": "None", "investments": "None", "totalAssets": "31949080", "longTermDebt": "None", "shortTermDebt": "2791974", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "17006906", "reportedCurrency": "USD", "retainedEarnings": "-29058916", "totalLiabilities": "14197503", "otherCurrentAssets": "1075103", "totalCurrentAssets": "1181869", "currentLongTermDebt": "2791974", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33888", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30767211", "currentAccountsPayable": "5376310", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2791974", "totalShareholderEquity": "17751577", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4878351", "totalCurrentLiabilities": "13046635", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1150867", "cashAndShortTermInvestments": "72878", "commonStockSharesOutstanding": "3553900", "intangibleAssetsExcludingGoodwill": "17006906", "cashAndCashEquivalentsAtCarryingValue": "72878", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5823083", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3078261", "capitalExpenditures": "116229", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1835947", "cashflowFromInvestment": "-116233", "stockBasedCompensation": "319654", "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": "972375", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 682244, "gross_profit": -682244, "ebit": -3030301, "ebitda": -2348057, "pretax_income": -3049704, "tax_provision": -4, "net_income": -3049704, "net_income_to_common": -3049704, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1431425, "total_current_assets": 2445550, "total_assets": 34053644, "short_term_debt": 2791974, "long_term_debt": null, "total_debt": 2791974, "total_liabilities": 13411526, "total_equity": 20642118, "shares_outstanding": 3399400, "goodwill_and_intangibles": 17866317 }, "cash_flow": { "operating_cash_flow": -4062942, "capital_expenditure": 86697, "free_cash_flow": -3976245, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31230, "ticker_id": 5102, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3030301", "ebitda": "-2348057", "netIncome": "-3049704", "grossProfit": "-682244", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "682244", "interestIncome": "114", "incomeBeforeTax": "-3049704", "interestExpense": "19403", "operatingIncome": "-6292945", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-4", "reportedCurrency": "USD", "netInterestIncome": "-19289", "nonInterestIncome": "None", "operatingExpenses": "6292945", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "355565", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "682244", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "682244", "sellingGeneralAndAdministrative": "5255136", "netIncomeFromContinuingOperations": "-3049704" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3610", "currentDebt": "None", "investments": "None", "totalAssets": "34053644", "longTermDebt": "None", "shortTermDebt": "2791974", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "17866317", "reportedCurrency": "USD", "retainedEarnings": "-23235833", "totalLiabilities": "13411526", "otherCurrentAssets": "1011125", "totalCurrentAssets": "2445550", "currentLongTermDebt": "2791974", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31608093", "currentAccountsPayable": "3574255", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2791974", "totalShareholderEquity": "20642118", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6527398", "totalCurrentLiabilities": "12893627", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "517898", "cashAndShortTermInvestments": "1431425", "commonStockSharesOutstanding": "3399400", "intangibleAssetsExcludingGoodwill": "17866317", "cashAndCashEquivalentsAtCarryingValue": "1431425", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3049704", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4062942", "capitalExpenditures": "86697", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2118750", "cashflowFromInvestment": "71335", "stockBasedCompensation": "855110", "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": "682244", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 682244, "gross_profit": -682244, "research_and_development": 355565, "selling_general_admin": 5255136, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3030301, "depreciation_amortisation": 682244, "ebitda": -2348057, "interest_expense": 19403, "interest_income": null, "other_non_operating": null, "pretax_income": -3049704, "tax_provision": -4, "effective_tax_rate": null, "net_income": -3049704, "net_income_continuing_ops": -3049704, "net_income_to_common": -3049704, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1431425, "short_term_investments": null, "net_receivables": 3000, "inventory": null, "other_current_assets": null, "total_current_assets": 2445550, "net_ppe": null, "goodwill": null, "intangible_assets": 17866317, "goodwill_and_intangibles": 17866317, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31608093, "total_assets": 34053644, "short_term_debt": 2791974, "accounts_payable": 3574255, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12893627, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 517898, "total_liabilities": 13411526, "total_debt": 2791974, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23235833, "total_equity": 20642118, "shares_outstanding": 3399400, "operating_cash_flow": -4062942, "stock_based_compensation": 855110, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86697, "acquisitions": null, "other_investing": null, "investing_cash_flow": 71335, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2118750, "free_cash_flow": -3976245, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3030301", "ebitda": "-2348057", "netIncome": "-3049704", "grossProfit": "-682244", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "682244", "interestIncome": "114", "incomeBeforeTax": "-3049704", "interestExpense": "19403", "operatingIncome": "-6292945", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-4", "reportedCurrency": "USD", "netInterestIncome": "-19289", "nonInterestIncome": "None", "operatingExpenses": "6292945", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "355565", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "682244", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "682244", "sellingGeneralAndAdministrative": "5255136", "netIncomeFromContinuingOperations": "-3049704" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3610", "currentDebt": "None", "investments": "None", "totalAssets": "34053644", "longTermDebt": "None", "shortTermDebt": "2791974", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "17866317", "reportedCurrency": "USD", "retainedEarnings": "-23235833", "totalLiabilities": "13411526", "otherCurrentAssets": "1011125", "totalCurrentAssets": "2445550", "currentLongTermDebt": "2791974", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31608093", "currentAccountsPayable": "3574255", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2791974", "totalShareholderEquity": "20642118", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6527398", "totalCurrentLiabilities": "12893627", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "517898", "cashAndShortTermInvestments": "1431425", "commonStockSharesOutstanding": "3399400", "intangibleAssetsExcludingGoodwill": "17866317", "cashAndCashEquivalentsAtCarryingValue": "1431425", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3049704", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4062942", "capitalExpenditures": "86697", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2118750", "cashflowFromInvestment": "71335", "stockBasedCompensation": "855110", "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": "682244", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "income_statement": { "revenue": 49790, "cost_of_revenue": 117347, "gross_profit": 49790, "ebit": -6859359, "ebitda": -6742012, "pretax_income": -6884409, "tax_provision": 3, "net_income": -6884409, "net_income_to_common": -6884409, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3304283, "total_current_assets": 4353776, "total_assets": 36852097, "short_term_debt": 223300, "long_term_debt": 1168674, "total_debt": 1391974, "total_liabilities": 16249572, "total_equity": 20602525, "shares_outstanding": 3399400, "goodwill_and_intangibles": 17847086 }, "cash_flow": { "operating_cash_flow": -5408221, "capital_expenditure": 13039, "free_cash_flow": -5395182, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31231, "ticker_id": 5102, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6859359", "ebitda": "-6742012", "netIncome": "-6884409", "grossProfit": "49790", "depreciation": "None", "totalRevenue": "49790", "costOfRevenue": "117347", "interestIncome": "3118", "incomeBeforeTax": "-6884409", "interestExpense": "25050", "operatingIncome": "-6798763", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3", "reportedCurrency": "USD", "netInterestIncome": "-21932", "nonInterestIncome": "None", "operatingExpenses": "6848553", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "250671", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117347", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117347", "sellingGeneralAndAdministrative": "6480535", "netIncomeFromContinuingOperations": "-6884409" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3360", "currentDebt": "None", "investments": "None", "totalAssets": "36852097", "longTermDebt": "1168674", "shortTermDebt": "223300", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "17847086", "reportedCurrency": "USD", "retainedEarnings": "-20186129", "totalLiabilities": "16249572", "otherCurrentAssets": "1038993", "totalCurrentAssets": "4353776", "currentLongTermDebt": "223300", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10500", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32498321", "currentAccountsPayable": "4416613", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1391974", "totalShareholderEquity": "20602525", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8466425", "totalCurrentLiabilities": "13106338", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3143234", "cashAndShortTermInvestments": "3304283", "commonStockSharesOutstanding": "3399400", "intangibleAssetsExcludingGoodwill": "17847086", "cashAndCashEquivalentsAtCarryingValue": "3304283", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6884409", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5408221", "capitalExpenditures": "13039", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7198556", "cashflowFromInvestment": "-171065", "stockBasedCompensation": "406980", "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": "117347", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 49790, "cost_of_revenue": 117347, "gross_profit": 49790, "research_and_development": 250671, "selling_general_admin": 6480535, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6859359, "depreciation_amortisation": 117347, "ebitda": -6742012, "interest_expense": 25050, "interest_income": null, "other_non_operating": null, "pretax_income": -6884409, "tax_provision": 3, "effective_tax_rate": null, "net_income": -6884409, "net_income_continuing_ops": -6884409, "net_income_to_common": -6884409, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3304283, "short_term_investments": null, "net_receivables": 10500, "inventory": null, "other_current_assets": null, "total_current_assets": 4353776, "net_ppe": null, "goodwill": null, "intangible_assets": 17847086, "goodwill_and_intangibles": 17847086, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32498321, "total_assets": 36852097, "short_term_debt": 223300, "accounts_payable": 4416613, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13106338, "long_term_debt": 1168674, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3143234, "total_liabilities": 16249572, "total_debt": 1391974, "preferred_stock": null, "minority_interest": null, "retained_earnings": -20186129, "total_equity": 20602525, "shares_outstanding": 3399400, "operating_cash_flow": -5408221, "stock_based_compensation": 406980, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13039, "acquisitions": null, "other_investing": null, "investing_cash_flow": -171065, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7198556, "free_cash_flow": -5395182, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6859359", "ebitda": "-6742012", "netIncome": "-6884409", "grossProfit": "49790", "depreciation": "None", "totalRevenue": "49790", "costOfRevenue": "117347", "interestIncome": "3118", "incomeBeforeTax": "-6884409", "interestExpense": "25050", "operatingIncome": "-6798763", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3", "reportedCurrency": "USD", "netInterestIncome": "-21932", "nonInterestIncome": "None", "operatingExpenses": "6848553", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "250671", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117347", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117347", "sellingGeneralAndAdministrative": "6480535", "netIncomeFromContinuingOperations": "-6884409" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3360", "currentDebt": "None", "investments": "None", "totalAssets": "36852097", "longTermDebt": "1168674", "shortTermDebt": "223300", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "17847086", "reportedCurrency": "USD", "retainedEarnings": "-20186129", "totalLiabilities": "16249572", "otherCurrentAssets": "1038993", "totalCurrentAssets": "4353776", "currentLongTermDebt": "223300", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10500", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32498321", "currentAccountsPayable": "4416613", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1391974", "totalShareholderEquity": "20602525", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8466425", "totalCurrentLiabilities": "13106338", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3143234", "cashAndShortTermInvestments": "3304283", "commonStockSharesOutstanding": "3399400", "intangibleAssetsExcludingGoodwill": "17847086", "cashAndCashEquivalentsAtCarryingValue": "3304283", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6884409", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5408221", "capitalExpenditures": "13039", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7198556", "cashflowFromInvestment": "-171065", "stockBasedCompensation": "406980", "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": "117347", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "income_statement": { "revenue": 49790, "cost_of_revenue": 117347, "gross_profit": -67557, "ebit": -7155627, "ebitda": -7111815, "pretax_income": -7111815, "tax_provision": -43812, "net_income": -7111815, "net_income_to_common": -7111815, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40167, "total_current_assets": 44834, "total_assets": 22101750, "short_term_debt": 223300, "long_term_debt": 1168674, "total_debt": 1391974, "total_liabilities": 8782145, "total_equity": 13319605, "shares_outstanding": 33854429, "goodwill_and_intangibles": 17847086 }, "cash_flow": { "operating_cash_flow": -2302372, "capital_expenditure": 162649, "free_cash_flow": -2139723, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31232, "ticker_id": 5102, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7155627", "ebitda": "-7111815", "netIncome": "-7111815", "grossProfit": "-67557", "depreciation": "None", "totalRevenue": "49790", "costOfRevenue": "117347", "interestIncome": "3118", "incomeBeforeTax": "-7111815", "interestExpense": "25050", "operatingIncome": "-324210", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-43812", "reportedCurrency": "USD", "netInterestIncome": "-21932", "nonInterestIncome": "None", "operatingExpenses": "324214", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "250670", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117347", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43812", "sellingGeneralAndAdministrative": "6480535", "netIncomeFromContinuingOperations": "-6884409" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "22057689", "currentDebt": "None", "investments": "None", "totalAssets": "22101750", "longTermDebt": "1168674", "shortTermDebt": "223300", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "17847086", "reportedCurrency": "USD", "retainedEarnings": "-12992048", "totalLiabilities": "8782145", "otherCurrentAssets": "1667", "totalCurrentAssets": "44834", "currentLongTermDebt": "223300", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22056915", "currentAccountsPayable": "4416613", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1391974", "totalShareholderEquity": "13319605", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "8020094", "totalCurrentLiabilities": "8020094", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "762050", "cashAndShortTermInvestments": "40167", "commonStockSharesOutstanding": "33854429", "intangibleAssetsExcludingGoodwill": "17847086", "cashAndCashEquivalentsAtCarryingValue": "40167", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3402427", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2302372", "capitalExpenditures": "162649", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3167552", "cashflowFromInvestment": "-162649", "stockBasedCompensation": "150856", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27631384", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188327", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 49790, "cost_of_revenue": 117347, "gross_profit": -67557, "research_and_development": 250670, "selling_general_admin": 6480535, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7155627, "depreciation_amortisation": 43812, "ebitda": -7111815, "interest_expense": 25050, "interest_income": null, "other_non_operating": null, "pretax_income": -7111815, "tax_provision": -43812, "effective_tax_rate": null, "net_income": -7111815, "net_income_continuing_ops": -6884409, "net_income_to_common": -7111815, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40167, "short_term_investments": null, "net_receivables": 3000, "inventory": null, "other_current_assets": null, "total_current_assets": 44834, "net_ppe": null, "goodwill": null, "intangible_assets": 17847086, "goodwill_and_intangibles": 17847086, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22056915, "total_assets": 22101750, "short_term_debt": 223300, "accounts_payable": 4416613, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8020094, "long_term_debt": 1168674, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 762050, "total_liabilities": 8782145, "total_debt": 1391974, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12992048, "total_equity": 13319605, "shares_outstanding": 33854429, "operating_cash_flow": -2302372, "stock_based_compensation": 150856, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 162649, "acquisitions": null, "other_investing": null, "investing_cash_flow": -162649, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3167552, "free_cash_flow": -2139723, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7155627", "ebitda": "-7111815", "netIncome": "-7111815", "grossProfit": "-67557", "depreciation": "None", "totalRevenue": "49790", "costOfRevenue": "117347", "interestIncome": "3118", "incomeBeforeTax": "-7111815", "interestExpense": "25050", "operatingIncome": "-324210", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-43812", "reportedCurrency": "USD", "netInterestIncome": "-21932", "nonInterestIncome": "None", "operatingExpenses": "324214", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "250670", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117347", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43812", "sellingGeneralAndAdministrative": "6480535", "netIncomeFromContinuingOperations": "-6884409" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "22057689", "currentDebt": "None", "investments": "None", "totalAssets": "22101750", "longTermDebt": "1168674", "shortTermDebt": "223300", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "17847086", "reportedCurrency": "USD", "retainedEarnings": "-12992048", "totalLiabilities": "8782145", "otherCurrentAssets": "1667", "totalCurrentAssets": "44834", "currentLongTermDebt": "223300", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22056915", "currentAccountsPayable": "4416613", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1391974", "totalShareholderEquity": "13319605", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "8020094", "totalCurrentLiabilities": "8020094", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "762050", "cashAndShortTermInvestments": "40167", "commonStockSharesOutstanding": "33854429", "intangibleAssetsExcludingGoodwill": "17847086", "cashAndCashEquivalentsAtCarryingValue": "40167", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3402427", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2302372", "capitalExpenditures": "162649", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3167552", "cashflowFromInvestment": "-162649", "stockBasedCompensation": "150856", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27631384", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188327", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 209729, "gross_profit": -209729, "ebit": -2547824, "ebitda": -2338095, "pretax_income": -2582331, "tax_provision": 39586, "net_income": -2582331, "net_income_to_common": -2582331, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60847, "total_current_assets": 86341, "total_assets": 49282509, "short_term_debt": 966974, "long_term_debt": null, "total_debt": 966974, "total_liabilities": 19883445, "total_equity": 29399064, "shares_outstanding": 3385400, "goodwill_and_intangibles": 17858980 }, "cash_flow": { "operating_cash_flow": -1500814, "capital_expenditure": 187606, "free_cash_flow": -1313208, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31234, "ticker_id": 5102, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2547824", "ebitda": "-2338095", "netIncome": "-2582331", "grossProfit": "-209729", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "209729", "interestIncome": "0", "incomeBeforeTax": "-2582331", "interestExpense": "34507", "operatingIncome": "-2567613", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "39586", "reportedCurrency": "USD", "netInterestIncome": "-34507", "nonInterestIncome": "None", "operatingExpenses": "2567613", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "75450", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "209729", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209729", "sellingGeneralAndAdministrative": "2282434", "netIncomeFromContinuingOperations": "-2582331" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "49196942", "currentDebt": "None", "investments": "None", "totalAssets": "49282509", "longTermDebt": "None", "shortTermDebt": "966974", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "17858980", "reportedCurrency": "None", "retainedEarnings": "-19797878", "totalLiabilities": "19883445", "otherCurrentAssets": "22494", "totalCurrentAssets": "86341", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "49196168", "currentAccountsPayable": "615381", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "29399064", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7737387", "totalCurrentLiabilities": "7737387", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12146057", "cashAndShortTermInvestments": "60847", "commonStockSharesOutstanding": "3385400", "intangibleAssetsExcludingGoodwill": "17858980", "cashAndCashEquivalentsAtCarryingValue": "60847", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2582331", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1500814", "capitalExpenditures": "187606", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2590459", "cashflowFromInvestment": "-395246", "stockBasedCompensation": "443331", "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": "209729", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 209729, "gross_profit": -209729, "research_and_development": 75450, "selling_general_admin": 2282434, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2547824, "depreciation_amortisation": 209729, "ebitda": -2338095, "interest_expense": 34507, "interest_income": null, "other_non_operating": null, "pretax_income": -2582331, "tax_provision": 39586, "effective_tax_rate": null, "net_income": -2582331, "net_income_continuing_ops": -2582331, "net_income_to_common": -2582331, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60847, "short_term_investments": null, "net_receivables": 3000, "inventory": null, "other_current_assets": null, "total_current_assets": 86341, "net_ppe": null, "goodwill": null, "intangible_assets": 17858980, "goodwill_and_intangibles": 17858980, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 49196168, "total_assets": 49282509, "short_term_debt": 966974, "accounts_payable": 615381, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7737387, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12146057, "total_liabilities": 19883445, "total_debt": 966974, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19797878, "total_equity": 29399064, "shares_outstanding": 3385400, "operating_cash_flow": -1500814, "stock_based_compensation": 443331, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 187606, "acquisitions": null, "other_investing": null, "investing_cash_flow": -395246, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2590459, "free_cash_flow": -1313208, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2547824", "ebitda": "-2338095", "netIncome": "-2582331", "grossProfit": "-209729", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "209729", "interestIncome": "0", "incomeBeforeTax": "-2582331", "interestExpense": "34507", "operatingIncome": "-2567613", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "39586", "reportedCurrency": "USD", "netInterestIncome": "-34507", "nonInterestIncome": "None", "operatingExpenses": "2567613", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "75450", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "209729", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209729", "sellingGeneralAndAdministrative": "2282434", "netIncomeFromContinuingOperations": "-2582331" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "49196942", "currentDebt": "None", "investments": "None", "totalAssets": "49282509", "longTermDebt": "None", "shortTermDebt": "966974", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "17858980", "reportedCurrency": "None", "retainedEarnings": "-19797878", "totalLiabilities": "19883445", "otherCurrentAssets": "22494", "totalCurrentAssets": "86341", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "49196168", "currentAccountsPayable": "615381", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "29399064", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7737387", "totalCurrentLiabilities": "7737387", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12146057", "cashAndShortTermInvestments": "60847", "commonStockSharesOutstanding": "3385400", "intangibleAssetsExcludingGoodwill": "17858980", "cashAndCashEquivalentsAtCarryingValue": "60847", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2582331", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1500814", "capitalExpenditures": "187606", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2590459", "cashflowFromInvestment": "-395246", "stockBasedCompensation": "443331", "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": "209729", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 220702, "gross_profit": -220702, "ebit": -3108552, "ebitda": -2887850, "pretax_income": -3108552, "tax_provision": -228000, "net_income": -3108552, "net_income_to_common": -3108552, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30294, "total_current_assets": 76923, "total_assets": 48699510, "short_term_debt": 891974, "long_term_debt": 620000, "total_debt": 1511974, "total_liabilities": 17710533, "total_equity": 30988977, "shares_outstanding": 3385400, "goodwill_and_intangibles": 18043797 }, "cash_flow": { "operating_cash_flow": -1196093, "capital_expenditure": 151807, "free_cash_flow": -1044286, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31235, "ticker_id": 5102, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:50:26.263515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3108552", "ebitda": "-2887850", "netIncome": "-3108552", "grossProfit": "-220702", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "220702", "interestIncome": "0", "incomeBeforeTax": "-3108552", "interestExpense": "20885", "operatingIncome": "-3076802", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-228000", "reportedCurrency": "USD", "netInterestIncome": "-20885", "nonInterestIncome": "None", "operatingExpenses": "3076802", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "76378", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "220702", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220702", "sellingGeneralAndAdministrative": "2779722", "netIncomeFromContinuingOperations": "-3116032" }, "balance": { "goodwill": "None", "inventory": "-3000", "commonStock": "48623361", "currentDebt": "None", "investments": "None", "totalAssets": "48699510", "longTermDebt": "620000", "shortTermDebt": "891974", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "18043797", "reportedCurrency": "USD", "retainedEarnings": "-17634384", "totalLiabilities": "17710533", "otherCurrentAssets": "43629", "totalCurrentAssets": "76923", "currentLongTermDebt": "891974", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48622586", "currentAccountsPayable": "265705", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1511974", "totalShareholderEquity": "30988977", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6103741", "totalCurrentLiabilities": "6103741", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11606792", "cashAndShortTermInvestments": "30294", "commonStockSharesOutstanding": "3385400", "intangibleAssetsExcludingGoodwill": "18043797", "cashAndCashEquivalentsAtCarryingValue": "30294", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3108552", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1196093", "capitalExpenditures": "151807", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2065316", "cashflowFromInvestment": "-581140", "stockBasedCompensation": "1841767", "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": "220702", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 220702, "gross_profit": -220702, "research_and_development": 76378, "selling_general_admin": 2779722, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3108552, "depreciation_amortisation": 220702, "ebitda": -2887850, "interest_expense": 20885, "interest_income": null, "other_non_operating": null, "pretax_income": -3108552, "tax_provision": -228000, "effective_tax_rate": null, "net_income": -3108552, "net_income_continuing_ops": -3116032, "net_income_to_common": -3108552, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30294, "short_term_investments": null, "net_receivables": 3000, "inventory": -3000, "other_current_assets": null, "total_current_assets": 76923, "net_ppe": null, "goodwill": null, "intangible_assets": 18043797, "goodwill_and_intangibles": 18043797, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 48622586, "total_assets": 48699510, "short_term_debt": 891974, "accounts_payable": 265705, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6103741, "long_term_debt": 620000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11606792, "total_liabilities": 17710533, "total_debt": 1511974, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17634384, "total_equity": 30988977, "shares_outstanding": 3385400, "operating_cash_flow": -1196093, "stock_based_compensation": 1841767, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 151807, "acquisitions": null, "other_investing": null, "investing_cash_flow": -581140, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2065316, "free_cash_flow": -1044286, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3108552", "ebitda": "-2887850", "netIncome": "-3108552", "grossProfit": "-220702", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "220702", "interestIncome": "0", "incomeBeforeTax": "-3108552", "interestExpense": "20885", "operatingIncome": "-3076802", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-228000", "reportedCurrency": "USD", "netInterestIncome": "-20885", "nonInterestIncome": "None", "operatingExpenses": "3076802", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "76378", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "220702", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220702", "sellingGeneralAndAdministrative": "2779722", "netIncomeFromContinuingOperations": "-3116032" }, "balance": { "goodwill": "None", "inventory": "-3000", "commonStock": "48623361", "currentDebt": "None", "investments": "None", "totalAssets": "48699510", "longTermDebt": "620000", "shortTermDebt": "891974", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "18043797", "reportedCurrency": "USD", "retainedEarnings": "-17634384", "totalLiabilities": "17710533", "otherCurrentAssets": "43629", "totalCurrentAssets": "76923", "currentLongTermDebt": "891974", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48622586", "currentAccountsPayable": "265705", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1511974", "totalShareholderEquity": "30988977", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6103741", "totalCurrentLiabilities": "6103741", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11606792", "cashAndShortTermInvestments": "30294", "commonStockSharesOutstanding": "3385400", "intangibleAssetsExcludingGoodwill": "18043797", "cashAndCashEquivalentsAtCarryingValue": "30294", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3108552", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1196093", "capitalExpenditures": "151807", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2065316", "cashflowFromInvestment": "-581140", "stockBasedCompensation": "1841767", "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": "220702", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "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" ] } } }