{ "ticker": { "uuid": "1fe2c448-ad4a-4024-bdb0-3eb3834ab84a", "symbol": "SQFT", "name": "Presidio Property Trust", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/1fe2c448-ad4a-4024-bdb0-3eb3834ab84a/", "api_url": "https://sharemaestro.com/factors/api/tickers/1fe2c448-ad4a-4024-bdb0-3eb3834ab84a/" }, "ticker_metadata": { "id": 8365, "uuid": "1fe2c448-ad4a-4024-bdb0-3eb3834ab84a", "symbol": "SQFT", "name": "Presidio Property Trust", "asset_type": "equity", "market_cap": 4038100, "stock_exchange_id": 2, "industry": "Reit - Diversified", "sector": "Real Estate", "description": "The Company is an internally managed diversified REIT (formerly called NetREIT).", "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": "1fe2c448-ad4a-4024-bdb0-3eb3834ab84a", "symbol": "SQFT", "name": "Presidio Property Trust", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/1fe2c448-ad4a-4024-bdb0-3eb3834ab84a/", "api_url": "https://sharemaestro.com/factors/api/tickers/1fe2c448-ad4a-4024-bdb0-3eb3834ab84a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.26, "value": 0.38, "quality": 0.37, "momentum": 0.38, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 2.26, "market_cap": 2969999.34, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0262, "shareholder_yield": 0.6418, "roe": -0.5781, "piotroski_f_score": 5, "momentum_12_1": -0.3007, "volatility_252d": 1.1432 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:59.510569+00:00", "batch_id": "" }, "size": { "price_close": 2.26, "market_cap": 2969999.34, "market_cap_usd": 2969999.34, "enterprise_value": 79431663.34, "shares_outstanding": 1314159, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.17, "ptbv_ratio": 0.2013, "ps_ratio": 0.1804, "pcf_ratio": null, "pfcf_ratio": 28.6663, "ev_ebitda": 38.1657, "ev_ebit": -31.3382, "ev_sales": 4.8251, "ev_fcf": 766.6705, "earnings_yield": null, "fcf_yield": 0.0013, "price_to_sales": 0.1804, "price_to_book": 0.17, "price_to_cashflow": null, "ebitda_to_ev": 0.0262, "sales_yield": 0.2073 }, "yield": { "dividend_yield": 0.6418, "buyback_yield": 0, "shareholder_yield": 0.6418, "debt_paydown_yield": null, "total_yield": 0.6418 }, "quality": { "gross_margin": 0.5087, "operating_margin": -0.154, "net_margin": -0.6135, "ebitda_margin": 0.1264, "fcf_margin": 0.0063, "roe": -0.5781, "roa": -0.0908, "roic": -0.0202, "roc_greenblatt": null, "asset_turnover": 0.148, "cash_conversion": -0.0103, "accruals_ratio": -0.087, "sbc_to_revenue": 69.1608, "piotroski_f_score": 5, "altman_z_score": -2.0316, "earnings_stability_5y": 1.2417, "revenue_stability_5y": 0.2133, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0753, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.9273, "net_debt_to_ebitda": 36.7387, "debt_to_assets": 0.7338, "interest_coverage": -0.3846, "current_ratio": 1.1693, "quick_ratio": -2.7761, "net_debt": 76461664, "local_beta": -0.0044, "volatility_252d": 1.1432, "volatility_60d": 2.5636, "max_drawdown_12m": -0.6973, "risk_adjusted_momentum": -0.263 }, "growth": { "revenue_growth_1y": -0.0985, "revenue_growth_3y_cagr": -0.0181, "revenue_growth_5y_cagr": -0.0714, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.9186, "book_value_growth_1y": 5.4381, "revenue_growth": -0.0985, "earnings_growth": null }, "momentum": { "price_return_1m": -0.3722, "price_return_3m": -0.2042, "price_return_6m": -0.4606, "price_return_9m": -0.5369, "price_return_12m": -0.561, "price_return_12m_ex1m": -0.3007, "momentum_6m": -0.4606, "momentum_12m": -0.561, "momentum_12_1": -0.3007, "distance_from_52w_high": -0.6946, "distance_from_52w_low": 0.0089, "relative_strength": -0.7189 }, "raw_ttm": { "revenue_ttm": 16462324, "gross_profit_ttm": 8374535, "ebit_ttm": -2534656, "ebitda_ttm": 2081232, "net_income_ttm": -10100128, "eps_diluted_ttm": -7.6856, "operating_cash_flow_ttm": -420428, "capital_expenditure_ttm": 524034, "fcf_ttm": 103606, "dividends_paid_ttm": 1906252, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6590041, "cash_and_equivalents": 5171903, "total_current_assets": 5171903, "total_current_liabilities": 4423156, "net_ppe": null, "total_assets": 111246775, "total_debt": 81633567, "total_equity": 17472508, "net_working_capital": 5946480, "book_value_per_share": 13.2956, "retained_earnings": -169504393, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 14754906, "tangible_book_per_share": 11.2276 }, "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": 62, "quality_composite": 63, "momentum_composite": 62, "growth_composite": 62, "yield_composite": 62, "svqf_composite": 69, "vc1_composite": 62, "vc2_composite": 62, "vc3_composite": 62, "trending_value_composite": null, "overall_composite": 74, "quality_value_composite": 0.375, "os_score": 0.26, "value_percentile": 0.38, "quality_percentile": 0.37, "momentum_percentile": 0.38, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 89, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2413, "ticker_id": 8365, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:59.510569+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.26, "market_cap": 2969999.34, "market_cap_usd": 2969999.34, "enterprise_value": 79431663.34, "shares_outstanding": 1314159, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.16998128, "ptbv_ratio": 0.20128894, "ps_ratio": 0.18041191, "pcf_ratio": null, "pfcf_ratio": 28.66628709, "ev_ebitda": 38.16569385, "ev_ebit": -31.33824209, "ev_sales": 4.82505771, "ev_fcf": 766.67049534, "earnings_yield": null, "fcf_yield": 0.00130434, "dividend_yield": 0.64183583, "buyback_yield": 0, "shareholder_yield": 0.64183583, "debt_paydown_yield": null, "total_yield": 0.64183583, "gross_margin": 0.50870916, "operating_margin": -0.15396708, "net_margin": -0.6135299, "ebitda_margin": 0.12642395, "fcf_margin": 0.00629352, "roe": -0.57805828, "roa": -0.0907903, "roic": -0.02023749, "roc_greenblatt": null, "asset_turnover": 0.14798024, "cash_conversion": -0.01025789, "accruals_ratio": -0.08701106, "sbc_to_revenue": 69.16077779, "debt_to_equity": 4.92731507, "net_debt_to_ebitda": 36.7386548, "debt_to_assets": 0.73380614, "interest_coverage": -0.38461915, "current_ratio": 1.1692789, "quick_ratio": -2.77612275, "net_debt": 76461664, "revenue_growth_1y": -0.0984685, "revenue_growth_3y_cagr": -0.01814528, "revenue_growth_5y_cagr": -0.07139358, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.91859975, "book_value_growth_1y": 5.43807367, "piotroski_f_score": 5, "altman_z_score": -2.03158282, "earnings_stability_5y": 1.241678, "revenue_stability_5y": 0.213271, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.37222222, "price_return_3m": -0.20422535, "price_return_6m": -0.46062053, "price_return_9m": -0.53688525, "price_return_12m": -0.5609775, "price_return_12m_ex1m": -0.30067213, "distance_from_52w_high": -0.69459459, "distance_from_52w_low": 0.00892857, "relative_strength": -0.71891856, "local_beta": -0.0044, "volatility_252d": 1.143187, "volatility_60d": 2.563603, "max_drawdown_12m": -0.6972973, "revenue_ttm": 16462324, "gross_profit_ttm": 8374535, "ebit_ttm": -2534656, "ebitda_ttm": 2081232, "net_income_ttm": -10100128, "eps_diluted_ttm": -7.68562099, "operating_cash_flow_ttm": -420428, "capital_expenditure_ttm": 524034, "fcf_ttm": 103606, "dividends_paid_ttm": 1906252, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6590041, "cash_and_equivalents": 5171903, "total_current_assets": 5171903, "total_current_liabilities": 4423156, "net_ppe": null, "total_assets": 111246775, "total_debt": 81633567, "total_equity": 17472508, "net_working_capital": 5946480, "book_value_per_share": 13.29558143, "retained_earnings": -169504393, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 14754906, "tangible_book_per_share": 11.2276414, "universe_ticker_count": null, "sector": "Real Estate", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 62, "quality_composite": 63, "momentum_composite": 62, "growth_composite": 62, "yield_composite": 62, "svqf_composite": 69, "vc1_composite": 62, "vc2_composite": 62, "vc3_composite": 62, "trending_value_composite": null, "overall_composite": 74, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 89, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.26, "os": 0.26, "value": 0.38, "quality": 0.37, "momentum": 0.38, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.6418, "roe": -0.5781, "momentum_12_1": -0.3007, "complete_fields": { "id": 2413, "ticker_id": 8365, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:59.510569+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.26, "market_cap": 2969999.34, "market_cap_usd": 2969999.34, "enterprise_value": 79431663.34, "shares_outstanding": 1314159, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.16998128, "ptbv_ratio": 0.20128894, "ps_ratio": 0.18041191, "pcf_ratio": null, "pfcf_ratio": 28.66628709, "ev_ebitda": 38.16569385, "ev_ebit": -31.33824209, "ev_sales": 4.82505771, "ev_fcf": 766.67049534, "earnings_yield": null, "fcf_yield": 0.00130434, "dividend_yield": 0.64183583, "buyback_yield": 0, "shareholder_yield": 0.64183583, "debt_paydown_yield": null, "total_yield": 0.64183583, "gross_margin": 0.50870916, "operating_margin": -0.15396708, "net_margin": -0.6135299, "ebitda_margin": 0.12642395, "fcf_margin": 0.00629352, "roe": -0.57805828, "roa": -0.0907903, "roic": -0.02023749, "roc_greenblatt": null, "asset_turnover": 0.14798024, "cash_conversion": -0.01025789, "accruals_ratio": -0.08701106, "sbc_to_revenue": 69.16077779, "debt_to_equity": 4.92731507, "net_debt_to_ebitda": 36.7386548, "debt_to_assets": 0.73380614, "interest_coverage": -0.38461915, "current_ratio": 1.1692789, "quick_ratio": -2.77612275, "net_debt": 76461664, "revenue_growth_1y": -0.0984685, "revenue_growth_3y_cagr": -0.01814528, "revenue_growth_5y_cagr": -0.07139358, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.91859975, "book_value_growth_1y": 5.43807367, "piotroski_f_score": 5, "altman_z_score": -2.03158282, "earnings_stability_5y": 1.241678, "revenue_stability_5y": 0.213271, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.37222222, "price_return_3m": -0.20422535, "price_return_6m": -0.46062053, "price_return_9m": -0.53688525, "price_return_12m": -0.5609775, "price_return_12m_ex1m": -0.30067213, "distance_from_52w_high": -0.69459459, "distance_from_52w_low": 0.00892857, "relative_strength": -0.71891856, "local_beta": -0.0044, "volatility_252d": 1.143187, "volatility_60d": 2.563603, "max_drawdown_12m": -0.6972973, "revenue_ttm": 16462324, "gross_profit_ttm": 8374535, "ebit_ttm": -2534656, "ebitda_ttm": 2081232, "net_income_ttm": -10100128, "eps_diluted_ttm": -7.68562099, "operating_cash_flow_ttm": -420428, "capital_expenditure_ttm": 524034, "fcf_ttm": 103606, "dividends_paid_ttm": 1906252, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6590041, "cash_and_equivalents": 5171903, "total_current_assets": 5171903, "total_current_liabilities": 4423156, "net_ppe": null, "total_assets": 111246775, "total_debt": 81633567, "total_equity": 17472508, "net_working_capital": 5946480, "book_value_per_share": 13.29558143, "retained_earnings": -169504393, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 14754906, "tangible_book_per_share": 11.2276414, "universe_ticker_count": null, "sector": "Real Estate", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 62, "quality_composite": 63, "momentum_composite": 62, "growth_composite": 62, "yield_composite": 62, "svqf_composite": 69, "vc1_composite": 62, "vc2_composite": 62, "vc3_composite": 62, "trending_value_composite": null, "overall_composite": 74, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 89, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "income_statement": { "revenue": 16814708, "cost_of_revenue": 15882586, "gross_profit": 932122, "ebit": -1076492, "ebitda": 3785775, "pretax_income": -7126929, "tax_provision": 463170, "net_income": -8275684, "net_income_to_common": -8275684, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7422359, "total_current_assets": 16526475, "total_assets": 122052874, "short_term_debt": null, "long_term_debt": 92074367, "total_debt": 92074367, "total_liabilities": 97395227, "total_equity": 16839965, "shares_outstanding": 1221000, "goodwill_and_intangibles": 4784798 }, "cash_flow": { "operating_cash_flow": 417870, "capital_expenditure": 2703010, "free_cash_flow": 3120880, "dividends_paid": 2295607, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 175320, "ticker_id": 8365, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1076492", "ebitda": "3785775", "netIncome": "-8275684", "grossProfit": "932122", "depreciation": "None", "totalRevenue": "16814708", "costOfRevenue": "15882586", "interestIncome": "20881", "incomeBeforeTax": "-7126929", "interestExpense": "6050437", "operatingIncome": "-98728", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "463170", "reportedCurrency": "USD", "netInterestIncome": "-6029556", "nonInterestIncome": "None", "operatingExpenses": "1030850", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15882586", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4862267", "sellingGeneralAndAdministrative": "5704830000", "netIncomeFromContinuingOperations": "-7590099" }, "balance": { "goodwill": "1317000", "inventory": "6805255", "commonStock": "13142", "currentDebt": "None", "investments": "None", "totalAssets": "122052874", "longTermDebt": "92074367", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3467798", "reportedCurrency": "USD", "retainedEarnings": "-169945302", "totalLiabilities": "97395227", "otherCurrentAssets": "-7414936641", "totalCurrentAssets": "16526475", "currentLongTermDebt": "None", "longTermInvestments": "3900", "shortTermInvestments": "None", "currentNetReceivables": "2298861", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "105526399", "currentAccountsPayable": "3302187", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "92114475", "totalShareholderEquity": "16839965", "capitalLeaseObligations": "40108", "otherCurrentLiabilities": "1975249", "totalCurrentLiabilities": "5277436", "otherNonCurrentLiabilities": "3316", "totalNonCurrentLiabilities": "92117791", "cashAndShortTermInvestments": "7422359", "commonStockSharesOutstanding": "1221000", "intangibleAssetsExcludingGoodwill": "3467798", "cashAndCashEquivalentsAtCarryingValue": "7422359", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7590099", "profitLoss": "None", "dividendPayout": "2295607", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "417870", "capitalExpenditures": "2703010", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14523897", "cashflowFromInvestment": "13491890", "stockBasedCompensation": "1138585", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2295607", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1929594", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4857514", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16814708, "cost_of_revenue": 15882586, "gross_profit": 932122, "research_and_development": null, "selling_general_admin": 5704830000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1076492, "depreciation_amortisation": 4862267, "ebitda": 3785775, "interest_expense": 6050437, "interest_income": null, "other_non_operating": null, "pretax_income": -7126929, "tax_provision": 463170, "effective_tax_rate": null, "net_income": -8275684, "net_income_continuing_ops": -7590099, "net_income_to_common": -8275684, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7422359, "short_term_investments": null, "net_receivables": 2298861, "inventory": 6805255, "other_current_assets": null, "total_current_assets": 16526475, "net_ppe": null, "goodwill": 1317000, "intangible_assets": 3467798, "goodwill_and_intangibles": 4784798, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 105526399, "total_assets": 122052874, "short_term_debt": null, "accounts_payable": 3302187, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5277436, "long_term_debt": 92074367, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 92117791, "total_liabilities": 97395227, "total_debt": 92074367, "preferred_stock": null, "minority_interest": null, "retained_earnings": -169945302, "total_equity": 16839965, "shares_outstanding": 1221000, "operating_cash_flow": 417870, "stock_based_compensation": 1138585, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2703010, "acquisitions": null, "other_investing": null, "investing_cash_flow": 13491890, "dividends_paid": 2295607, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14523897, "free_cash_flow": 3120880, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1076492", "ebitda": "3785775", "netIncome": "-8275684", "grossProfit": "932122", "depreciation": "None", "totalRevenue": "16814708", "costOfRevenue": "15882586", "interestIncome": "20881", "incomeBeforeTax": "-7126929", "interestExpense": "6050437", "operatingIncome": "-98728", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "463170", "reportedCurrency": "USD", "netInterestIncome": "-6029556", "nonInterestIncome": "None", "operatingExpenses": "1030850", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15882586", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4862267", "sellingGeneralAndAdministrative": "5704830000", "netIncomeFromContinuingOperations": "-7590099" }, "balance": { "goodwill": "1317000", "inventory": "6805255", "commonStock": "13142", "currentDebt": "None", "investments": "None", "totalAssets": "122052874", "longTermDebt": "92074367", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3467798", "reportedCurrency": "USD", "retainedEarnings": "-169945302", "totalLiabilities": "97395227", "otherCurrentAssets": "-7414936641", "totalCurrentAssets": "16526475", "currentLongTermDebt": "None", "longTermInvestments": "3900", "shortTermInvestments": "None", "currentNetReceivables": "2298861", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "105526399", "currentAccountsPayable": "3302187", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "92114475", "totalShareholderEquity": "16839965", "capitalLeaseObligations": "40108", "otherCurrentLiabilities": "1975249", "totalCurrentLiabilities": "5277436", "otherNonCurrentLiabilities": "3316", "totalNonCurrentLiabilities": "92117791", "cashAndShortTermInvestments": "7422359", "commonStockSharesOutstanding": "1221000", "intangibleAssetsExcludingGoodwill": "3467798", "cashAndCashEquivalentsAtCarryingValue": "7422359", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7590099", "profitLoss": "None", "dividendPayout": "2295607", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "417870", "capitalExpenditures": "2703010", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14523897", "cashflowFromInvestment": "13491890", "stockBasedCompensation": "1138585", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2295607", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1929594", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4857514", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "income_statement": { "revenue": 18925275, "cost_of_revenue": 6256077, "gross_profit": 12669198, "ebit": -16841457, "ebitda": -11325939, "pretax_income": -23043009, "tax_provision": 60855, "net_income": -25628529, "net_income_to_common": -25628529, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8036496, "total_current_assets": 33128415, "total_assets": 142569650, "short_term_debt": 38778428, "long_term_debt": 102094094, "total_debt": 140872522, "total_liabilities": 107624495, "total_equity": 26535146, "shares_outstanding": 12386594, "goodwill_and_intangibles": 5165654 }, "cash_flow": { "operating_cash_flow": -728060, "capital_expenditure": 0, "free_cash_flow": -728060, "dividends_paid": 2236696, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 175325, "ticker_id": 8365, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16841457", "ebitda": "-11325939", "netIncome": "-25628529", "grossProfit": "12669198", "depreciation": "None", "totalRevenue": "18925275", "costOfRevenue": "6256077", "interestIncome": "None", "incomeBeforeTax": "-23043009", "interestExpense": "6201552", "operatingIncome": "-372995", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "60855", "reportedCurrency": "USD", "netInterestIncome": "-6201552", "nonInterestIncome": "None", "operatingExpenses": "13042193", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6256077", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5515518", "sellingGeneralAndAdministrative": "7526675", "netIncomeFromContinuingOperations": "-23103864" }, "balance": { "goodwill": "1389000", "inventory": "22185742", "commonStock": "128343", "currentDebt": "None", "investments": "None", "totalAssets": "142569650", "longTermDebt": "102094094", "shortTermDebt": "38778428", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3776654", "reportedCurrency": "USD", "retainedEarnings": "-159374010", "totalLiabilities": "107624495", "otherCurrentAssets": "None", "totalCurrentAssets": "33128415", "currentLongTermDebt": "None", "longTermInvestments": "206177", "shortTermInvestments": "None", "currentNetReceivables": "2906177", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "109441235", "currentAccountsPayable": "3290170", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102158439", "totalShareholderEquity": "26535146", "capitalLeaseObligations": "64345", "otherCurrentLiabilities": "194784", "totalCurrentLiabilities": "5457431", "otherNonCurrentLiabilities": "8625", "totalNonCurrentLiabilities": "102167064", "cashAndShortTermInvestments": "8036496", "commonStockSharesOutstanding": "12386594", "intangibleAssetsExcludingGoodwill": "3776654", "cashAndCashEquivalentsAtCarryingValue": "8036496", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23103864", "profitLoss": "None", "dividendPayout": "2236696", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-728060", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10612691", "cashflowFromInvestment": "12866819", "stockBasedCompensation": "1551501", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2236696", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-140416", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5510877", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18925275, "cost_of_revenue": 6256077, "gross_profit": 12669198, "research_and_development": null, "selling_general_admin": 7526675, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16841457, "depreciation_amortisation": 5515518, "ebitda": -11325939, "interest_expense": 6201552, "interest_income": null, "other_non_operating": null, "pretax_income": -23043009, "tax_provision": 60855, "effective_tax_rate": null, "net_income": -25628529, "net_income_continuing_ops": -23103864, "net_income_to_common": -25628529, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8036496, "short_term_investments": null, "net_receivables": 2906177, "inventory": 22185742, "other_current_assets": null, "total_current_assets": 33128415, "net_ppe": null, "goodwill": 1389000, "intangible_assets": 3776654, "goodwill_and_intangibles": 5165654, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 109441235, "total_assets": 142569650, "short_term_debt": 38778428, "accounts_payable": 3290170, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5457431, "long_term_debt": 102094094, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 102167064, "total_liabilities": 107624495, "total_debt": 140872522, "preferred_stock": null, "minority_interest": null, "retained_earnings": -159374010, "total_equity": 26535146, "shares_outstanding": 12386594, "operating_cash_flow": -728060, "stock_based_compensation": 1551501, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 12866819, "dividends_paid": 2236696, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10612691, "free_cash_flow": -728060, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16841457", "ebitda": "-11325939", "netIncome": "-25628529", "grossProfit": "12669198", "depreciation": "None", "totalRevenue": "18925275", "costOfRevenue": "6256077", "interestIncome": "None", "incomeBeforeTax": "-23043009", "interestExpense": "6201552", "operatingIncome": "-372995", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "60855", "reportedCurrency": "USD", "netInterestIncome": "-6201552", "nonInterestIncome": "None", "operatingExpenses": "13042193", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6256077", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5515518", "sellingGeneralAndAdministrative": "7526675", "netIncomeFromContinuingOperations": "-23103864" }, "balance": { "goodwill": "1389000", "inventory": "22185742", "commonStock": "128343", "currentDebt": "None", "investments": "None", "totalAssets": "142569650", "longTermDebt": "102094094", "shortTermDebt": "38778428", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3776654", "reportedCurrency": "USD", "retainedEarnings": "-159374010", "totalLiabilities": "107624495", "otherCurrentAssets": "None", "totalCurrentAssets": "33128415", "currentLongTermDebt": "None", "longTermInvestments": "206177", "shortTermInvestments": "None", "currentNetReceivables": "2906177", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "109441235", "currentAccountsPayable": "3290170", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102158439", "totalShareholderEquity": "26535146", "capitalLeaseObligations": "64345", "otherCurrentLiabilities": "194784", "totalCurrentLiabilities": "5457431", "otherNonCurrentLiabilities": "8625", "totalNonCurrentLiabilities": "102167064", "cashAndShortTermInvestments": "8036496", "commonStockSharesOutstanding": "12386594", "intangibleAssetsExcludingGoodwill": "3776654", "cashAndCashEquivalentsAtCarryingValue": "8036496", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23103864", "profitLoss": "None", "dividendPayout": "2236696", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-728060", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10612691", "cashflowFromInvestment": "12866819", "stockBasedCompensation": "1551501", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2236696", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-140416", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5510877", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "income_statement": { "revenue": 17635614, "cost_of_revenue": 5962918, "gross_profit": 11672696, "ebit": 17846635, "ebitda": 23272374, "pretax_income": 12841746, "tax_provision": -335780, "net_income": 10146446, "net_income_to_common": 10146446, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6510428, "total_current_assets": 14955551, "total_assets": 175962638, "short_term_debt": 23491706, "long_term_debt": 107713273, "total_debt": 131204979, "total_liabilities": 114640568, "total_equity": 50954183, "shares_outstanding": 11847814, "goodwill_and_intangibles": 5684139 }, "cash_flow": { "operating_cash_flow": 1489839, "capital_expenditure": 6663116, "free_cash_flow": 8152955, "dividends_paid": 3313481, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 175330, "ticker_id": 8365, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17846635", "ebitda": "23272374", "netIncome": "10146446", "grossProfit": "11672696", "depreciation": "None", "totalRevenue": "17635614", "costOfRevenue": "5962918", "interestIncome": "20878", "incomeBeforeTax": "12841746", "interestExpense": "5004889", "operatingIncome": "-543475", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-335780", "reportedCurrency": "USD", "netInterestIncome": "-4984011", "nonInterestIncome": "None", "operatingExpenses": "12216171", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.73", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5962918", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5425739", "sellingGeneralAndAdministrative": "6790432", "netIncomeFromContinuingOperations": "13177526" }, "balance": { "goodwill": "1574000", "inventory": "5459993", "commonStock": "122651", "currentDebt": "None", "investments": "None", "totalAssets": "175962638", "longTermDebt": "107713273", "shortTermDebt": "23491706", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4110139", "reportedCurrency": "USD", "retainedEarnings": "-131508784", "totalLiabilities": "114640568", "otherCurrentAssets": "-5110833", "totalCurrentAssets": "14955551", "currentLongTermDebt": "None", "longTermInvestments": "18363670", "shortTermInvestments": "None", "currentNetReceivables": "2985130", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "161007087", "currentAccountsPayable": "4770845", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "107729359", "totalShareholderEquity": "50954183", "capitalLeaseObligations": "16086", "otherCurrentLiabilities": "174011", "totalCurrentLiabilities": "6897943", "otherNonCurrentLiabilities": "13266", "totalNonCurrentLiabilities": "107742625", "cashAndShortTermInvestments": "6510428", "commonStockSharesOutstanding": "11847814", "intangibleAssetsExcludingGoodwill": "4110139", "cashAndCashEquivalentsAtCarryingValue": "6510428", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10146446", "profitLoss": "None", "dividendPayout": "3313481", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1489839", "capitalExpenditures": "6663116", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131806866", "cashflowFromInvestment": "120310730", "stockBasedCompensation": "989515", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3313481", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-137526997", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5425739", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17635614, "cost_of_revenue": 5962918, "gross_profit": 11672696, "research_and_development": 0.73, "selling_general_admin": 6790432, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17846635, "depreciation_amortisation": 5425739, "ebitda": 23272374, "interest_expense": 5004889, "interest_income": null, "other_non_operating": null, "pretax_income": 12841746, "tax_provision": -335780, "effective_tax_rate": null, "net_income": 10146446, "net_income_continuing_ops": 13177526, "net_income_to_common": 10146446, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6510428, "short_term_investments": null, "net_receivables": 2985130, "inventory": 5459993, "other_current_assets": null, "total_current_assets": 14955551, "net_ppe": null, "goodwill": 1574000, "intangible_assets": 4110139, "goodwill_and_intangibles": 5684139, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 161007087, "total_assets": 175962638, "short_term_debt": 23491706, "accounts_payable": 4770845, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6897943, "long_term_debt": 107713273, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 107742625, "total_liabilities": 114640568, "total_debt": 131204979, "preferred_stock": null, "minority_interest": null, "retained_earnings": -131508784, "total_equity": 50954183, "shares_outstanding": 11847814, "operating_cash_flow": 1489839, "stock_based_compensation": 989515, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6663116, "acquisitions": null, "other_investing": null, "investing_cash_flow": 120310730, "dividends_paid": 3313481, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -131806866, "free_cash_flow": 8152955, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17846635", "ebitda": "23272374", "netIncome": "10146446", "grossProfit": "11672696", "depreciation": "None", "totalRevenue": "17635614", "costOfRevenue": "5962918", "interestIncome": "20878", "incomeBeforeTax": "12841746", "interestExpense": "5004889", "operatingIncome": "-543475", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-335780", "reportedCurrency": "USD", "netInterestIncome": "-4984011", "nonInterestIncome": "None", "operatingExpenses": "12216171", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.73", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5962918", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5425739", "sellingGeneralAndAdministrative": "6790432", "netIncomeFromContinuingOperations": "13177526" }, "balance": { "goodwill": "1574000", "inventory": "5459993", "commonStock": "122651", "currentDebt": "None", "investments": "None", "totalAssets": "175962638", "longTermDebt": "107713273", "shortTermDebt": "23491706", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4110139", "reportedCurrency": "USD", "retainedEarnings": "-131508784", "totalLiabilities": "114640568", "otherCurrentAssets": "-5110833", "totalCurrentAssets": "14955551", "currentLongTermDebt": "None", "longTermInvestments": "18363670", "shortTermInvestments": "None", "currentNetReceivables": "2985130", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "161007087", "currentAccountsPayable": "4770845", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "107729359", "totalShareholderEquity": "50954183", "capitalLeaseObligations": "16086", "otherCurrentLiabilities": "174011", "totalCurrentLiabilities": "6897943", "otherNonCurrentLiabilities": "13266", "totalNonCurrentLiabilities": "107742625", "cashAndShortTermInvestments": "6510428", "commonStockSharesOutstanding": "11847814", "intangibleAssetsExcludingGoodwill": "4110139", "cashAndCashEquivalentsAtCarryingValue": "6510428", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10146446", "profitLoss": "None", "dividendPayout": "3313481", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1489839", "capitalExpenditures": "6663116", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131806866", "cashflowFromInvestment": "120310730", "stockBasedCompensation": "989515", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3313481", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-137526997", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5425739", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "income_statement": { "revenue": 17764281, "cost_of_revenue": 5841396, "gross_profit": 11922885, "ebit": 7413888, "ebitda": 12878903, "pretax_income": 2701401, "tax_provision": 1215873, "net_income": -2127119, "net_income_to_common": -2127119, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12116725, "total_current_assets": 19162331, "total_assets": 291351654, "short_term_debt": 8270149, "long_term_debt": 96898699, "total_debt": 105168848, "total_liabilities": 238508582, "total_equity": 43829626, "shares_outstanding": 11753041, "goodwill_and_intangibles": 2500312 }, "cash_flow": { "operating_cash_flow": 928817, "capital_expenditure": 2107505, "free_cash_flow": 3036322, "dividends_paid": 5267197, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 175335, "ticker_id": 8365, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7413888", "ebitda": "12878903", "netIncome": "-2127119", "grossProfit": "11922885", "depreciation": "None", "totalRevenue": "17764281", "costOfRevenue": "5841396", "interestIncome": "2039922", "incomeBeforeTax": "2701401", "interestExpense": "4712487", "operatingIncome": "294054", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1215873", "reportedCurrency": "USD", "netInterestIncome": "-2672565", "nonInterestIncome": "None", "operatingExpenses": "11628831", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5841396", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5465015", "sellingGeneralAndAdministrative": "6163816", "netIncomeFromContinuingOperations": "1485528" }, "balance": { "goodwill": "2423000", "inventory": "2016003", "commonStock": "118079", "currentDebt": "None", "investments": "None", "totalAssets": "291351654", "longTermDebt": "96898699", "shortTermDebt": "8270149", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "77312", "reportedCurrency": "USD", "retainedEarnings": "-138341750", "totalLiabilities": "238508582", "otherCurrentAssets": "5335995", "totalCurrentAssets": "19162331", "currentLongTermDebt": "None", "longTermInvestments": "136871183", "shortTermInvestments": "797749", "currentNetReceivables": "1709611", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "272189323", "currentAccountsPayable": "9075289", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "128487241", "shortLongTermDebtTotal": "96945532", "totalShareholderEquity": "43829626", "capitalLeaseObligations": "46833", "otherCurrentLiabilities": "2058386", "totalCurrentLiabilities": "11133675", "otherNonCurrentLiabilities": "18240", "totalNonCurrentLiabilities": "227374907", "cashAndShortTermInvestments": "12116725", "commonStockSharesOutstanding": "11753041", "intangibleAssetsExcludingGoodwill": "77312", "cashAndCashEquivalentsAtCarryingValue": "12116725", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1485528", "profitLoss": "None", "dividendPayout": "5267197", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "928817", "capitalExpenditures": "2107505", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "127263486", "cashflowFromInvestment": "-126377667", "stockBasedCompensation": "1204106", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5267197", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-435530", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5410125", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17764281, "cost_of_revenue": 5841396, "gross_profit": 11922885, "research_and_development": 0.15, "selling_general_admin": 6163816, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7413888, "depreciation_amortisation": 5465015, "ebitda": 12878903, "interest_expense": 4712487, "interest_income": null, "other_non_operating": null, "pretax_income": 2701401, "tax_provision": 1215873, "effective_tax_rate": null, "net_income": -2127119, "net_income_continuing_ops": 1485528, "net_income_to_common": -2127119, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12116725, "short_term_investments": 797749, "net_receivables": 1709611, "inventory": 2016003, "other_current_assets": null, "total_current_assets": 19162331, "net_ppe": null, "goodwill": 2423000, "intangible_assets": 77312, "goodwill_and_intangibles": 2500312, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 272189323, "total_assets": 291351654, "short_term_debt": 8270149, "accounts_payable": 9075289, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11133675, "long_term_debt": 96898699, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 227374907, "total_liabilities": 238508582, "total_debt": 105168848, "preferred_stock": null, "minority_interest": null, "retained_earnings": -138341750, "total_equity": 43829626, "shares_outstanding": 11753041, "operating_cash_flow": 928817, "stock_based_compensation": 1204106, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2107505, "acquisitions": null, "other_investing": null, "investing_cash_flow": -126377667, "dividends_paid": 5267197, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 127263486, "free_cash_flow": 3036322, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7413888", "ebitda": "12878903", "netIncome": "-2127119", "grossProfit": "11922885", "depreciation": "None", "totalRevenue": "17764281", "costOfRevenue": "5841396", "interestIncome": "2039922", "incomeBeforeTax": "2701401", "interestExpense": "4712487", "operatingIncome": "294054", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1215873", "reportedCurrency": "USD", "netInterestIncome": "-2672565", "nonInterestIncome": "None", "operatingExpenses": "11628831", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5841396", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5465015", "sellingGeneralAndAdministrative": "6163816", "netIncomeFromContinuingOperations": "1485528" }, "balance": { "goodwill": "2423000", "inventory": "2016003", "commonStock": "118079", "currentDebt": "None", "investments": "None", "totalAssets": "291351654", "longTermDebt": "96898699", "shortTermDebt": "8270149", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "77312", "reportedCurrency": "USD", "retainedEarnings": "-138341750", "totalLiabilities": "238508582", "otherCurrentAssets": "5335995", "totalCurrentAssets": "19162331", "currentLongTermDebt": "None", "longTermInvestments": "136871183", "shortTermInvestments": "797749", "currentNetReceivables": "1709611", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "272189323", "currentAccountsPayable": "9075289", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "128487241", "shortLongTermDebtTotal": "96945532", "totalShareholderEquity": "43829626", "capitalLeaseObligations": "46833", "otherCurrentLiabilities": "2058386", "totalCurrentLiabilities": "11133675", "otherNonCurrentLiabilities": "18240", "totalNonCurrentLiabilities": "227374907", "cashAndShortTermInvestments": "12116725", "commonStockSharesOutstanding": "11753041", "intangibleAssetsExcludingGoodwill": "77312", "cashAndCashEquivalentsAtCarryingValue": "12116725", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1485528", "profitLoss": "None", "dividendPayout": "5267197", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "928817", "capitalExpenditures": "2107505", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "127263486", "cashflowFromInvestment": "-126377667", "stockBasedCompensation": "1204106", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5267197", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-435530", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5410125", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "income_statement": { "revenue": 19231109, "cost_of_revenue": 6183189, "gross_profit": 13047920, "ebit": 3353868, "ebitda": 8751366, "pretax_income": -1511062, "tax_provision": -47620, "net_income": -3625582, "net_income_to_common": -3625582, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10002089, "total_current_assets": 17554141, "total_assets": 161196763, "short_term_debt": 12211155, "long_term_debt": 88859832, "total_debt": 101070987, "total_liabilities": 95714143, "total_equity": 55669775, "shares_outstanding": 10340975, "goodwill_and_intangibles": 2762654 }, "cash_flow": { "operating_cash_flow": 2374943, "capital_expenditure": 1597186, "free_cash_flow": 3972129, "dividends_paid": 5467662, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 175340, "ticker_id": 8365, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3353868", "ebitda": "8751366", "netIncome": "-3625582", "grossProfit": "13047920", "depreciation": "None", "totalRevenue": "19231109", "costOfRevenue": "6183189", "interestIncome": "None", "incomeBeforeTax": "-1511062", "interestExpense": "4864930", "operatingIncome": "1424912", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-47620", "reportedCurrency": "USD", "netInterestIncome": "-4825502", "nonInterestIncome": "None", "operatingExpenses": "11623008", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6183189", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5397498", "sellingGeneralAndAdministrative": "6225510", "netIncomeFromContinuingOperations": "-1463442" }, "balance": { "goodwill": "2423000", "inventory": "11431494", "commonStock": "115997", "currentDebt": "None", "investments": "None", "totalAssets": "161196763", "longTermDebt": "88859832", "shortTermDebt": "12211155", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "339654", "reportedCurrency": "USD", "retainedEarnings": "-130947434", "totalLiabilities": "95714143", "otherCurrentAssets": "5489929", "totalCurrentAssets": "17554141", "currentLongTermDebt": "None", "longTermInvestments": "1514483", "shortTermInvestments": "1514483", "currentNetReceivables": "2062123", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "143642622", "currentAccountsPayable": "4585036", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "126450914", "shortLongTermDebtTotal": "88935379", "totalShareholderEquity": "55669775", "capitalLeaseObligations": "75547", "otherCurrentLiabilities": "2120598", "totalCurrentLiabilities": "6705634", "otherNonCurrentLiabilities": "73130", "totalNonCurrentLiabilities": "89008509", "cashAndShortTermInvestments": "10002089", "commonStockSharesOutstanding": "10340975", "intangibleAssetsExcludingGoodwill": "339654", "cashAndCashEquivalentsAtCarryingValue": "10002089", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1463442", "profitLoss": "None", "dividendPayout": "5467662", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2374943", "capitalExpenditures": "1597186", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23418736", "cashflowFromInvestment": "24204965", "stockBasedCompensation": "1614228", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5467662", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-110631", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5379359", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19231109, "cost_of_revenue": 6183189, "gross_profit": 13047920, "research_and_development": 0.08, "selling_general_admin": 6225510, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3353868, "depreciation_amortisation": 5397498, "ebitda": 8751366, "interest_expense": 4864930, "interest_income": null, "other_non_operating": null, "pretax_income": -1511062, "tax_provision": -47620, "effective_tax_rate": null, "net_income": -3625582, "net_income_continuing_ops": -1463442, "net_income_to_common": -3625582, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10002089, "short_term_investments": 1514483, "net_receivables": 2062123, "inventory": 11431494, "other_current_assets": null, "total_current_assets": 17554141, "net_ppe": null, "goodwill": 2423000, "intangible_assets": 339654, "goodwill_and_intangibles": 2762654, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 143642622, "total_assets": 161196763, "short_term_debt": 12211155, "accounts_payable": 4585036, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6705634, "long_term_debt": 88859832, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 89008509, "total_liabilities": 95714143, "total_debt": 101070987, "preferred_stock": null, "minority_interest": null, "retained_earnings": -130947434, "total_equity": 55669775, "shares_outstanding": 10340975, "operating_cash_flow": 2374943, "stock_based_compensation": 1614228, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1597186, "acquisitions": null, "other_investing": null, "investing_cash_flow": 24204965, "dividends_paid": 5467662, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23418736, "free_cash_flow": 3972129, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3353868", "ebitda": "8751366", "netIncome": "-3625582", "grossProfit": "13047920", "depreciation": "None", "totalRevenue": "19231109", "costOfRevenue": "6183189", "interestIncome": "None", "incomeBeforeTax": "-1511062", "interestExpense": "4864930", "operatingIncome": "1424912", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-47620", "reportedCurrency": "USD", "netInterestIncome": "-4825502", "nonInterestIncome": "None", "operatingExpenses": "11623008", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6183189", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5397498", "sellingGeneralAndAdministrative": "6225510", "netIncomeFromContinuingOperations": "-1463442" }, "balance": { "goodwill": "2423000", "inventory": "11431494", "commonStock": "115997", "currentDebt": "None", "investments": "None", "totalAssets": "161196763", "longTermDebt": "88859832", "shortTermDebt": "12211155", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "339654", "reportedCurrency": "USD", "retainedEarnings": "-130947434", "totalLiabilities": "95714143", "otherCurrentAssets": "5489929", "totalCurrentAssets": "17554141", "currentLongTermDebt": "None", "longTermInvestments": "1514483", "shortTermInvestments": "1514483", "currentNetReceivables": "2062123", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "143642622", "currentAccountsPayable": "4585036", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "126450914", "shortLongTermDebtTotal": "88935379", "totalShareholderEquity": "55669775", "capitalLeaseObligations": "75547", "otherCurrentLiabilities": "2120598", "totalCurrentLiabilities": "6705634", "otherNonCurrentLiabilities": "73130", "totalNonCurrentLiabilities": "89008509", "cashAndShortTermInvestments": "10002089", "commonStockSharesOutstanding": "10340975", "intangibleAssetsExcludingGoodwill": "339654", "cashAndCashEquivalentsAtCarryingValue": "10002089", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1463442", "profitLoss": "None", "dividendPayout": "5467662", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2374943", "capitalExpenditures": "1597186", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23418736", "cashflowFromInvestment": "24204965", "stockBasedCompensation": "1614228", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5467662", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-110631", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5379359", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "income_statement": { "revenue": 24351792, "cost_of_revenue": 8818283, "gross_profit": 15533509, "ebit": 3507434, "ebitda": 9661550, "pretax_income": -5890514, "tax_provision": 370884, "net_income": -7673905, "net_income_to_common": -7673905, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7340917, "total_current_assets": 14527170, "total_assets": 185568616, "short_term_debt": 26554936, "long_term_debt": 127529782, "total_debt": 154084718, "total_liabilities": 135446035, "total_equity": 34883679, "shares_outstanding": 9023914, "goodwill_and_intangibles": 3206701 }, "cash_flow": { "operating_cash_flow": 3693417, "capital_expenditure": 2834373, "free_cash_flow": 6527790, "dividends_paid": 963456, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 175345, "ticker_id": 8365, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3507434", "ebitda": "9661550", "netIncome": "-7673905", "grossProfit": "15533509", "depreciation": "None", "totalRevenue": "24351792", "costOfRevenue": "8818283", "interestIncome": "None", "incomeBeforeTax": "-5890514", "interestExpense": "8833703", "operatingIncome": "9781755", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "370884", "reportedCurrency": "USD", "netInterestIncome": "-8833703", "nonInterestIncome": "None", "operatingExpenses": "5751754", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8818283", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6154116", "sellingGeneralAndAdministrative": "5751754", "netIncomeFromContinuingOperations": "-6261398" }, "balance": { "goodwill": "2423000", "inventory": "42499176", "commonStock": "95038", "currentDebt": "None", "investments": "None", "totalAssets": "185568616", "longTermDebt": "127529782", "shortTermDebt": "26554936", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "783701", "reportedCurrency": "USD", "retainedEarnings": "-121674505", "totalLiabilities": "135446035", "otherCurrentAssets": "4732320", "totalCurrentAssets": "14527170", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "83241", "currentNetReceivables": "2453933", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "171041446", "currentAccountsPayable": "5126199", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "119644652", "shortLongTermDebtTotal": "127632105", "totalShareholderEquity": "34883679", "capitalLeaseObligations": "102323", "otherCurrentLiabilities": "2548686", "totalCurrentLiabilities": "7674885", "otherNonCurrentLiabilities": "139045", "totalNonCurrentLiabilities": "127771150", "cashAndShortTermInvestments": "7340917", "commonStockSharesOutstanding": "9023914", "intangibleAssetsExcludingGoodwill": "783701", "cashAndCashEquivalentsAtCarryingValue": "7340917", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6261398", "profitLoss": "None", "dividendPayout": "963456", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3693417", "capitalExpenditures": "2834373", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30221615", "cashflowFromInvestment": "27677840", "stockBasedCompensation": "1105272", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "963456", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6154116", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24351792, "cost_of_revenue": 8818283, "gross_profit": 15533509, "research_and_development": 0.24, "selling_general_admin": 5751754, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3507434, "depreciation_amortisation": 6154116, "ebitda": 9661550, "interest_expense": 8833703, "interest_income": null, "other_non_operating": null, "pretax_income": -5890514, "tax_provision": 370884, "effective_tax_rate": null, "net_income": -7673905, "net_income_continuing_ops": -6261398, "net_income_to_common": -7673905, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7340917, "short_term_investments": 83241, "net_receivables": 2453933, "inventory": 42499176, "other_current_assets": null, "total_current_assets": 14527170, "net_ppe": null, "goodwill": 2423000, "intangible_assets": 783701, "goodwill_and_intangibles": 3206701, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 171041446, "total_assets": 185568616, "short_term_debt": 26554936, "accounts_payable": 5126199, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7674885, "long_term_debt": 127529782, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 127771150, "total_liabilities": 135446035, "total_debt": 154084718, "preferred_stock": null, "minority_interest": null, "retained_earnings": -121674505, "total_equity": 34883679, "shares_outstanding": 9023914, "operating_cash_flow": 3693417, "stock_based_compensation": 1105272, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2834373, "acquisitions": null, "other_investing": null, "investing_cash_flow": 27677840, "dividends_paid": 963456, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30221615, "free_cash_flow": 6527790, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3507434", "ebitda": "9661550", "netIncome": "-7673905", "grossProfit": "15533509", "depreciation": "None", "totalRevenue": "24351792", "costOfRevenue": "8818283", "interestIncome": "None", "incomeBeforeTax": "-5890514", "interestExpense": "8833703", "operatingIncome": "9781755", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "370884", "reportedCurrency": "USD", "netInterestIncome": "-8833703", "nonInterestIncome": "None", "operatingExpenses": "5751754", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8818283", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6154116", "sellingGeneralAndAdministrative": "5751754", "netIncomeFromContinuingOperations": "-6261398" }, "balance": { "goodwill": "2423000", "inventory": "42499176", "commonStock": "95038", "currentDebt": "None", "investments": "None", "totalAssets": "185568616", "longTermDebt": "127529782", "shortTermDebt": "26554936", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "783701", "reportedCurrency": "USD", "retainedEarnings": "-121674505", "totalLiabilities": "135446035", "otherCurrentAssets": "4732320", "totalCurrentAssets": "14527170", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "83241", "currentNetReceivables": "2453933", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "171041446", "currentAccountsPayable": "5126199", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "119644652", "shortLongTermDebtTotal": "127632105", "totalShareholderEquity": "34883679", "capitalLeaseObligations": "102323", "otherCurrentLiabilities": "2548686", "totalCurrentLiabilities": "7674885", "otherNonCurrentLiabilities": "139045", "totalNonCurrentLiabilities": "127771150", "cashAndShortTermInvestments": "7340917", "commonStockSharesOutstanding": "9023914", "intangibleAssetsExcludingGoodwill": "783701", "cashAndCashEquivalentsAtCarryingValue": "7340917", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6261398", "profitLoss": "None", "dividendPayout": "963456", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3693417", "capitalExpenditures": "2834373", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30221615", "cashflowFromInvestment": "27677840", "stockBasedCompensation": "1105272", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "963456", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6154116", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "income_statement": { "revenue": 28641111, "cost_of_revenue": 10434843, "gross_profit": 18206268, "ebit": 5573265, "ebitda": 12807424, "pretax_income": 1384197, "tax_provision": 611263, "net_income": -610206, "net_income_to_common": -610206, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10391275, "total_current_assets": 56616244, "total_assets": 220784408, "short_term_debt": 29166847, "long_term_debt": 154631684, "total_debt": 183798531, "total_liabilities": 164163220, "total_equity": 39180794, "shares_outstanding": 8862958, "goodwill_and_intangibles": 7957228 }, "cash_flow": { "operating_cash_flow": 3790936, "capital_expenditure": 12642448, "free_cash_flow": 16433384, "dividends_paid": 2158469, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 175350, "ticker_id": 8365, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5573265", "ebitda": "12807424", "netIncome": "-610206", "grossProfit": "18206268", "depreciation": "None", "totalRevenue": "28641111", "costOfRevenue": "10434843", "interestIncome": "141306", "incomeBeforeTax": "1384197", "interestExpense": "10649646", "operatingIncome": "12937953", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "611263", "reportedCurrency": "USD", "netInterestIncome": "-10508340", "nonInterestIncome": "None", "operatingExpenses": "5268315", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10434843", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7234159", "sellingGeneralAndAdministrative": "5268315", "netIncomeFromContinuingOperations": "772934" }, "balance": { "goodwill": "2423000", "inventory": "41289690", "commonStock": "88818", "currentDebt": "None", "investments": "None", "totalAssets": "220784408", "longTermDebt": "154631684", "shortTermDebt": "29166847", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "5534228", "reportedCurrency": "USD", "retainedEarnings": "-113037144", "totalLiabilities": "164163220", "otherCurrentAssets": "601897", "totalCurrentAssets": "56616244", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4333382", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "164168164", "currentAccountsPayable": "5673815", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "158283486", "shortLongTermDebtTotal": "155191872", "totalShareholderEquity": "39180794", "capitalLeaseObligations": "560188", "otherCurrentLiabilities": "2987601", "totalCurrentLiabilities": "8661416", "otherNonCurrentLiabilities": "309932", "totalNonCurrentLiabilities": "155501804", "cashAndShortTermInvestments": "10391275", "commonStockSharesOutstanding": "8862958", "intangibleAssetsExcludingGoodwill": "5534228", "cashAndCashEquivalentsAtCarryingValue": "10391275", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "772934", "profitLoss": "None", "dividendPayout": "2158469", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3790936", "capitalExpenditures": "12642448", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15156923", "cashflowFromInvestment": "11981047", "stockBasedCompensation": "686133", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2158469", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17127428", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7234159", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28641111, "cost_of_revenue": 10434843, "gross_profit": 18206268, "research_and_development": 0.05, "selling_general_admin": 5268315, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5573265, "depreciation_amortisation": 7234159, "ebitda": 12807424, "interest_expense": 10649646, "interest_income": null, "other_non_operating": null, "pretax_income": 1384197, "tax_provision": 611263, "effective_tax_rate": null, "net_income": -610206, "net_income_continuing_ops": 772934, "net_income_to_common": -610206, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10391275, "short_term_investments": null, "net_receivables": 4333382, "inventory": 41289690, "other_current_assets": null, "total_current_assets": 56616244, "net_ppe": null, "goodwill": 2423000, "intangible_assets": 5534228, "goodwill_and_intangibles": 7957228, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 164168164, "total_assets": 220784408, "short_term_debt": 29166847, "accounts_payable": 5673815, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8661416, "long_term_debt": 154631684, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 155501804, "total_liabilities": 164163220, "total_debt": 183798531, "preferred_stock": null, "minority_interest": null, "retained_earnings": -113037144, "total_equity": 39180794, "shares_outstanding": 8862958, "operating_cash_flow": 3790936, "stock_based_compensation": 686133, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12642448, "acquisitions": null, "other_investing": null, "investing_cash_flow": 11981047, "dividends_paid": 2158469, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15156923, "free_cash_flow": 16433384, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5573265", "ebitda": "12807424", "netIncome": "-610206", "grossProfit": "18206268", "depreciation": "None", "totalRevenue": "28641111", "costOfRevenue": "10434843", "interestIncome": "141306", "incomeBeforeTax": "1384197", "interestExpense": "10649646", "operatingIncome": "12937953", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "611263", "reportedCurrency": "USD", "netInterestIncome": "-10508340", "nonInterestIncome": "None", "operatingExpenses": "5268315", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10434843", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7234159", "sellingGeneralAndAdministrative": "5268315", "netIncomeFromContinuingOperations": "772934" }, "balance": { "goodwill": "2423000", "inventory": "41289690", "commonStock": "88818", "currentDebt": "None", "investments": "None", "totalAssets": "220784408", "longTermDebt": "154631684", "shortTermDebt": "29166847", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "5534228", "reportedCurrency": "USD", "retainedEarnings": "-113037144", "totalLiabilities": "164163220", "otherCurrentAssets": "601897", "totalCurrentAssets": "56616244", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4333382", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "164168164", "currentAccountsPayable": "5673815", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "158283486", "shortLongTermDebtTotal": "155191872", "totalShareholderEquity": "39180794", "capitalLeaseObligations": "560188", "otherCurrentLiabilities": "2987601", "totalCurrentLiabilities": "8661416", "otherNonCurrentLiabilities": "309932", "totalNonCurrentLiabilities": "155501804", "cashAndShortTermInvestments": "10391275", "commonStockSharesOutstanding": "8862958", "intangibleAssetsExcludingGoodwill": "5534228", "cashAndCashEquivalentsAtCarryingValue": "10391275", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "772934", "profitLoss": "None", "dividendPayout": "2158469", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3790936", "capitalExpenditures": "12642448", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15156923", "cashflowFromInvestment": "11981047", "stockBasedCompensation": "686133", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2158469", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17127428", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7234159", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "income_statement": { "revenue": 32344013, "cost_of_revenue": 10886719, "gross_profit": 21457294, "ebit": -7596436, "ebitda": 16924591, "pretax_income": 4971290, "tax_provision": 518567, "net_income": 3384294, "net_income_to_common": 3384294, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9776215, "total_current_assets": 20944185, "total_assets": 233050040, "short_term_debt": null, "long_term_debt": 149714176, "total_debt": 149714176, "total_liabilities": 176908997, "total_equity": 40415393, "shares_outstanding": 17866352, "goodwill_and_intangibles": 11743267 }, "cash_flow": { "operating_cash_flow": 432452, "capital_expenditure": 3359283, "free_cash_flow": 3791735, "dividends_paid": 1075371000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 175355, "ticker_id": 8365, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7596436", "ebitda": "16924591", "netIncome": "3384294", "grossProfit": "21457294", "depreciation": "None", "totalRevenue": "32344013", "costOfRevenue": "10886719", "interestIncome": "55909", "incomeBeforeTax": "4971290", "interestExpense": "13041016", "operatingIncome": "7822986", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "518567", "reportedCurrency": "USD", "netInterestIncome": "-12985107", "nonInterestIncome": "None", "operatingExpenses": "13634308", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10886719", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24521027", "sellingGeneralAndAdministrative": "4532703", "netIncomeFromContinuingOperations": "4452723" }, "balance": { "goodwill": "2423000", "inventory": "4715595", "commonStock": "177216", "currentDebt": "None", "investments": "None", "totalAssets": "233050040", "longTermDebt": "149714176", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "9320267", "reportedCurrency": "USD", "retainedEarnings": "-111343840", "totalLiabilities": "176908997", "otherCurrentAssets": "1623480", "totalCurrentAssets": "20944185", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5728895", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "212105855", "currentAccountsPayable": "5751245", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "159716871", "shortLongTermDebtTotal": "149714176", "totalShareholderEquity": "40415393", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1075371", "totalCurrentLiabilities": "9920996", "otherNonCurrentLiabilities": "495927", "totalNonCurrentLiabilities": "166988000", "cashAndShortTermInvestments": "9776215", "commonStockSharesOutstanding": "17866352", "intangibleAssetsExcludingGoodwill": "9320267", "cashAndCashEquivalentsAtCarryingValue": "9776215", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4452723", "profitLoss": "None", "dividendPayout": "1075371000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "432452", "capitalExpenditures": "3359283", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24557390", "cashflowFromInvestment": "25590578", "stockBasedCompensation": "460651", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1075371000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8276038", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 32344013, "cost_of_revenue": 10886719, "gross_profit": 21457294, "research_and_development": 0.15, "selling_general_admin": 4532703, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7596436, "depreciation_amortisation": 24521027, "ebitda": 16924591, "interest_expense": 13041016, "interest_income": null, "other_non_operating": null, "pretax_income": 4971290, "tax_provision": 518567, "effective_tax_rate": null, "net_income": 3384294, "net_income_continuing_ops": 4452723, "net_income_to_common": 3384294, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9776215, "short_term_investments": null, "net_receivables": 5728895, "inventory": 4715595, "other_current_assets": null, "total_current_assets": 20944185, "net_ppe": null, "goodwill": 2423000, "intangible_assets": 9320267, "goodwill_and_intangibles": 11743267, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 212105855, "total_assets": 233050040, "short_term_debt": null, "accounts_payable": 5751245, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9920996, "long_term_debt": 149714176, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 166988000, "total_liabilities": 176908997, "total_debt": 149714176, "preferred_stock": null, "minority_interest": null, "retained_earnings": -111343840, "total_equity": 40415393, "shares_outstanding": 17866352, "operating_cash_flow": 432452, "stock_based_compensation": 460651, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3359283, "acquisitions": null, "other_investing": null, "investing_cash_flow": 25590578, "dividends_paid": 1075371000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24557390, "free_cash_flow": 3791735, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7596436", "ebitda": "16924591", "netIncome": "3384294", "grossProfit": "21457294", "depreciation": "None", "totalRevenue": "32344013", "costOfRevenue": "10886719", "interestIncome": "55909", "incomeBeforeTax": "4971290", "interestExpense": "13041016", "operatingIncome": "7822986", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "518567", "reportedCurrency": "USD", "netInterestIncome": "-12985107", "nonInterestIncome": "None", "operatingExpenses": "13634308", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10886719", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24521027", "sellingGeneralAndAdministrative": "4532703", "netIncomeFromContinuingOperations": "4452723" }, "balance": { "goodwill": "2423000", "inventory": "4715595", "commonStock": "177216", "currentDebt": "None", "investments": "None", "totalAssets": "233050040", "longTermDebt": "149714176", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "9320267", "reportedCurrency": "USD", "retainedEarnings": "-111343840", "totalLiabilities": "176908997", "otherCurrentAssets": "1623480", "totalCurrentAssets": "20944185", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5728895", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "212105855", "currentAccountsPayable": "5751245", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "159716871", "shortLongTermDebtTotal": "149714176", "totalShareholderEquity": "40415393", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1075371", "totalCurrentLiabilities": "9920996", "otherNonCurrentLiabilities": "495927", "totalNonCurrentLiabilities": "166988000", "cashAndShortTermInvestments": "9776215", "commonStockSharesOutstanding": "17866352", "intangibleAssetsExcludingGoodwill": "9320267", "cashAndCashEquivalentsAtCarryingValue": "9776215", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4452723", "profitLoss": "None", "dividendPayout": "1075371000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "432452", "capitalExpenditures": "3359283", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24557390", "cashflowFromInvestment": "25590578", "stockBasedCompensation": "460651", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1075371000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8276038", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "income_statement": { "revenue": 3772800, "cost_of_revenue": 3542379, "gross_profit": 230421, "ebit": 2626925, "ebitda": 3625894, "pretax_income": 576851, "tax_provision": 18057, "net_income": 440909, "net_income_to_common": 440909, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5171903, "total_current_assets": 5171903, "total_assets": 111246775, "short_term_debt": null, "long_term_debt": 81633567, "total_debt": 81633567, "total_liabilities": 86092552, "total_equity": 17472508, "shares_outstanding": 1314159, "goodwill_and_intangibles": 2717602 }, "cash_flow": { "operating_cash_flow": -957203, "capital_expenditure": 0, "free_cash_flow": -957203, "dividends_paid": 190220, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 175318, "ticker_id": 8365, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2626925", "ebitda": "3625894", "netIncome": "440909", "grossProfit": "230421", "depreciation": "None", "totalRevenue": "3772800", "costOfRevenue": "3542379", "interestIncome": "5149", "incomeBeforeTax": "576851", "interestExpense": "2050074", "operatingIncome": "2974053", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "18057", "reportedCurrency": "USD", "netInterestIncome": "-2044925", "nonInterestIncome": "None", "operatingExpenses": "-2743632", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3542379", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "998969", "sellingGeneralAndAdministrative": "1673823", "netIncomeFromContinuingOperations": "558794" }, "balance": { "goodwill": "1317000", "inventory": "17451127", "commonStock": "13142", "currentDebt": "None", "investments": "None", "totalAssets": "111246775", "longTermDebt": "81633567", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1400602", "reportedCurrency": "USD", "retainedEarnings": "-169504393", "totalLiabilities": "86092552", "otherCurrentAssets": "-19664115", "totalCurrentAssets": "5171903", "currentLongTermDebt": "None", "longTermInvestments": "5885", "shortTermInvestments": "None", "currentNetReceivables": "2212988", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2940990", "currentAccountsPayable": "3044512", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "64162608", "totalShareholderEquity": "17472508", "capitalLeaseObligations": "33756", "otherCurrentLiabilities": "1378644", "totalCurrentLiabilities": "4423156", "otherNonCurrentLiabilities": "2073", "totalNonCurrentLiabilities": "86092552", "cashAndShortTermInvestments": "5171903", "commonStockSharesOutstanding": "1314159", "intangibleAssetsExcludingGoodwill": "1400602", "cashAndCashEquivalentsAtCarryingValue": "5171903", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-129632", "profitLoss": "None", "dividendPayout": "190220", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-957203", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8179469", "cashflowFromInvestment": "6886216", "stockBasedCompensation": "191634", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "190220", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "998969", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3772800, "cost_of_revenue": 3542379, "gross_profit": 230421, "research_and_development": null, "selling_general_admin": 1673823, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2626925, "depreciation_amortisation": 998969, "ebitda": 3625894, "interest_expense": 2050074, "interest_income": null, "other_non_operating": null, "pretax_income": 576851, "tax_provision": 18057, "effective_tax_rate": null, "net_income": 440909, "net_income_continuing_ops": 558794, "net_income_to_common": 440909, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5171903, "short_term_investments": null, "net_receivables": 2212988, "inventory": 17451127, "other_current_assets": null, "total_current_assets": 5171903, "net_ppe": null, "goodwill": 1317000, "intangible_assets": 1400602, "goodwill_and_intangibles": 2717602, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2940990, "total_assets": 111246775, "short_term_debt": null, "accounts_payable": 3044512, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4423156, "long_term_debt": 81633567, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 86092552, "total_liabilities": 86092552, "total_debt": 81633567, "preferred_stock": null, "minority_interest": null, "retained_earnings": -169504393, "total_equity": 17472508, "shares_outstanding": 1314159, "operating_cash_flow": -957203, "stock_based_compensation": 191634, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6886216, "dividends_paid": 190220, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8179469, "free_cash_flow": -957203, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2626925", "ebitda": "3625894", "netIncome": "440909", "grossProfit": "230421", "depreciation": "None", "totalRevenue": "3772800", "costOfRevenue": "3542379", "interestIncome": "5149", "incomeBeforeTax": "576851", "interestExpense": "2050074", "operatingIncome": "2974053", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "18057", "reportedCurrency": "USD", "netInterestIncome": "-2044925", "nonInterestIncome": "None", "operatingExpenses": "-2743632", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3542379", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "998969", "sellingGeneralAndAdministrative": "1673823", "netIncomeFromContinuingOperations": "558794" }, "balance": { "goodwill": "1317000", "inventory": "17451127", "commonStock": "13142", "currentDebt": "None", "investments": "None", "totalAssets": "111246775", "longTermDebt": "81633567", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1400602", "reportedCurrency": "USD", "retainedEarnings": "-169504393", "totalLiabilities": "86092552", "otherCurrentAssets": "-19664115", "totalCurrentAssets": "5171903", "currentLongTermDebt": "None", "longTermInvestments": "5885", "shortTermInvestments": "None", "currentNetReceivables": "2212988", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2940990", "currentAccountsPayable": "3044512", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "64162608", "totalShareholderEquity": "17472508", "capitalLeaseObligations": "33756", "otherCurrentLiabilities": "1378644", "totalCurrentLiabilities": "4423156", "otherNonCurrentLiabilities": "2073", "totalNonCurrentLiabilities": "86092552", "cashAndShortTermInvestments": "5171903", "commonStockSharesOutstanding": "1314159", "intangibleAssetsExcludingGoodwill": "1400602", "cashAndCashEquivalentsAtCarryingValue": "5171903", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-129632", "profitLoss": "None", "dividendPayout": "190220", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-957203", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8179469", "cashflowFromInvestment": "6886216", "stockBasedCompensation": "191634", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "190220", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "998969", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "income_statement": { "revenue": 4114642, "cost_of_revenue": 1548242, "gross_profit": 2566400, "ebit": -1621619, "ebitda": -450787, "pretax_income": -3184641, "tax_provision": 449540, "net_income": -3973664, "net_income_to_common": -3973664, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7422359, "total_current_assets": 16526475, "total_assets": 122052874, "short_term_debt": null, "long_term_debt": 92074367, "total_debt": 92074367, "total_liabilities": 97395227, "total_equity": 16839965, "shares_outstanding": 1313832, "goodwill_and_intangibles": 4784798 }, "cash_flow": { "operating_cash_flow": 798094, "capital_expenditure": 524034, "free_cash_flow": 1322128, "dividends_paid": 570757, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 175319, "ticker_id": 8365, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1621619", "ebitda": "-450787", "netIncome": "-3973664", "grossProfit": "2566400", "depreciation": "None", "totalRevenue": "4114642", "costOfRevenue": "1548242", "interestIncome": "5263", "incomeBeforeTax": "-3184641", "interestExpense": "1563022", "operatingIncome": "26435", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "449540", "reportedCurrency": "USD", "netInterestIncome": "-1557759", "nonInterestIncome": "None", "operatingExpenses": "2539965", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1548242", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1170832", "sellingGeneralAndAdministrative": "1369133", "netIncomeFromContinuingOperations": "-3634181" }, "balance": { "goodwill": "1317000", "inventory": "6805255", "commonStock": "13142", "currentDebt": "None", "investments": "None", "totalAssets": "122052874", "longTermDebt": "92074367", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3467798", "reportedCurrency": "USD", "retainedEarnings": "-169945302", "totalLiabilities": "97395227", "otherCurrentAssets": "-7421741896", "totalCurrentAssets": "16526475", "currentLongTermDebt": "None", "longTermInvestments": "3900", "shortTermInvestments": "None", "currentNetReceivables": "2298861", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "105526399", "currentAccountsPayable": "3302187", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "92114475", "totalShareholderEquity": "16839965", "capitalLeaseObligations": "40108", "otherCurrentLiabilities": "1975249", "totalCurrentLiabilities": "5277436", "otherNonCurrentLiabilities": "3316", "totalNonCurrentLiabilities": "92117791", "cashAndShortTermInvestments": "7422359", "commonStockSharesOutstanding": "1313832", "intangibleAssetsExcludingGoodwill": "3467798", "cashAndCashEquivalentsAtCarryingValue": "7422359", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7586254645", "profitLoss": "None", "dividendPayout": "570757", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "798094", "capitalExpenditures": "524034", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3436593", "cashflowFromInvestment": "2057942", "stockBasedCompensation": "1137753177", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "570757", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16716", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4858574321", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4114642, "cost_of_revenue": 1548242, "gross_profit": 2566400, "research_and_development": null, "selling_general_admin": 1369133, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1621619, "depreciation_amortisation": 1170832, "ebitda": -450787, "interest_expense": 1563022, "interest_income": null, "other_non_operating": null, "pretax_income": -3184641, "tax_provision": 449540, "effective_tax_rate": null, "net_income": -3973664, "net_income_continuing_ops": -3634181, "net_income_to_common": -3973664, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7422359, "short_term_investments": null, "net_receivables": 2298861, "inventory": 6805255, "other_current_assets": null, "total_current_assets": 16526475, "net_ppe": null, "goodwill": 1317000, "intangible_assets": 3467798, "goodwill_and_intangibles": 4784798, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 105526399, "total_assets": 122052874, "short_term_debt": null, "accounts_payable": 3302187, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5277436, "long_term_debt": 92074367, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 92117791, "total_liabilities": 97395227, "total_debt": 92074367, "preferred_stock": null, "minority_interest": null, "retained_earnings": -169945302, "total_equity": 16839965, "shares_outstanding": 1313832, "operating_cash_flow": 798094, "stock_based_compensation": 1137753177, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 524034, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2057942, "dividends_paid": 570757, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3436593, "free_cash_flow": 1322128, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1621619", "ebitda": "-450787", "netIncome": "-3973664", "grossProfit": "2566400", "depreciation": "None", "totalRevenue": "4114642", "costOfRevenue": "1548242", "interestIncome": "5263", "incomeBeforeTax": "-3184641", "interestExpense": "1563022", "operatingIncome": "26435", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "449540", "reportedCurrency": "USD", "netInterestIncome": "-1557759", "nonInterestIncome": "None", "operatingExpenses": "2539965", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1548242", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1170832", "sellingGeneralAndAdministrative": "1369133", "netIncomeFromContinuingOperations": "-3634181" }, "balance": { "goodwill": "1317000", "inventory": "6805255", "commonStock": "13142", "currentDebt": "None", "investments": "None", "totalAssets": "122052874", "longTermDebt": "92074367", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3467798", "reportedCurrency": "USD", "retainedEarnings": "-169945302", "totalLiabilities": "97395227", "otherCurrentAssets": "-7421741896", "totalCurrentAssets": "16526475", "currentLongTermDebt": "None", "longTermInvestments": "3900", "shortTermInvestments": "None", "currentNetReceivables": "2298861", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "105526399", "currentAccountsPayable": "3302187", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "92114475", "totalShareholderEquity": "16839965", "capitalLeaseObligations": "40108", "otherCurrentLiabilities": "1975249", "totalCurrentLiabilities": "5277436", "otherNonCurrentLiabilities": "3316", "totalNonCurrentLiabilities": "92117791", "cashAndShortTermInvestments": "7422359", "commonStockSharesOutstanding": "1313832", "intangibleAssetsExcludingGoodwill": "3467798", "cashAndCashEquivalentsAtCarryingValue": "7422359", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7586254645", "profitLoss": "None", "dividendPayout": "570757", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "798094", "capitalExpenditures": "524034", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3436593", "cashflowFromInvestment": "2057942", "stockBasedCompensation": "1137753177", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "570757", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16716", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4858574321", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "income_statement": { "revenue": 4196142, "cost_of_revenue": 1534563, "gross_profit": 2661579, "ebit": -24122, "ebitda": 1210274, "pretax_income": -1300084, "tax_provision": -14871, "net_income": -1290848, "net_income_to_common": -1290848, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8002915, "total_current_assets": 10573753, "total_assets": 127808885, "short_term_debt": 10369636, "long_term_debt": 93719413, "total_debt": 104089049, "total_liabilities": 98461525, "total_equity": 21098683, "shares_outstanding": 1215943, "goodwill_and_intangibles": 4864531 }, "cash_flow": { "operating_cash_flow": 632003, "capital_expenditure": 0, "free_cash_flow": 632003, "dividends_paid": 571179, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 175321, "ticker_id": 8365, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24122", "ebitda": "1210274", "netIncome": "-1290848", "grossProfit": "2661579", "depreciation": "None", "totalRevenue": "4196142", "costOfRevenue": "1534563", "interestIncome": "5263", "incomeBeforeTax": "-1300084", "interestExpense": "1499075", "operatingIncome": "1211518", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-14871", "reportedCurrency": "USD", "netInterestIncome": "-1493812", "nonInterestIncome": "None", "operatingExpenses": "1450061", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1534563", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1234396", "sellingGeneralAndAdministrative": "1450061", "netIncomeFromContinuingOperations": "-1285213" }, "balance": { "goodwill": "1389000", "inventory": "7440774", "commonStock": "12306", "currentDebt": "None", "investments": "None", "totalAssets": "127808885", "longTermDebt": "93719413", "shortTermDebt": "10369636", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3475531", "reportedCurrency": "USD", "retainedEarnings": "-165400881", "totalLiabilities": "98461525", "otherCurrentAssets": "-7440774", "totalCurrentAssets": "10573753", "currentLongTermDebt": "None", "longTermInvestments": "7515", "shortTermInvestments": "None", "currentNetReceivables": "2570838", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "117235132", "currentAccountsPayable": "3043157", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "93723973", "totalShareholderEquity": "21098683", "capitalLeaseObligations": "46373", "otherCurrentLiabilities": "1648022", "totalCurrentLiabilities": "4691179", "otherNonCurrentLiabilities": "4560", "totalNonCurrentLiabilities": "93770346", "cashAndShortTermInvestments": "8002915", "commonStockSharesOutstanding": "1215943", "intangibleAssetsExcludingGoodwill": "3475531", "cashAndCashEquivalentsAtCarryingValue": "8002915", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1173650", "profitLoss": "None", "dividendPayout": "571179", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "632003", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24673", "cashflowFromInvestment": "61150", "stockBasedCompensation": "287447", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "571179", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1585091", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1236883", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4196142, "cost_of_revenue": 1534563, "gross_profit": 2661579, "research_and_development": null, "selling_general_admin": 1450061, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24122, "depreciation_amortisation": 1234396, "ebitda": 1210274, "interest_expense": 1499075, "interest_income": null, "other_non_operating": null, "pretax_income": -1300084, "tax_provision": -14871, "effective_tax_rate": null, "net_income": -1290848, "net_income_continuing_ops": -1285213, "net_income_to_common": -1290848, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8002915, "short_term_investments": null, "net_receivables": 2570838, "inventory": 7440774, "other_current_assets": null, "total_current_assets": 10573753, "net_ppe": null, "goodwill": 1389000, "intangible_assets": 3475531, "goodwill_and_intangibles": 4864531, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 117235132, "total_assets": 127808885, "short_term_debt": 10369636, "accounts_payable": 3043157, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4691179, "long_term_debt": 93719413, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 93770346, "total_liabilities": 98461525, "total_debt": 104089049, "preferred_stock": null, "minority_interest": null, "retained_earnings": -165400881, "total_equity": 21098683, "shares_outstanding": 1215943, "operating_cash_flow": 632003, "stock_based_compensation": 287447, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 61150, "dividends_paid": 571179, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24673, "free_cash_flow": 632003, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24122", "ebitda": "1210274", "netIncome": "-1290848", "grossProfit": "2661579", "depreciation": "None", "totalRevenue": "4196142", "costOfRevenue": "1534563", "interestIncome": "5263", "incomeBeforeTax": "-1300084", "interestExpense": "1499075", "operatingIncome": "1211518", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-14871", "reportedCurrency": "USD", "netInterestIncome": "-1493812", "nonInterestIncome": "None", "operatingExpenses": "1450061", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1534563", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1234396", "sellingGeneralAndAdministrative": "1450061", "netIncomeFromContinuingOperations": "-1285213" }, "balance": { "goodwill": "1389000", "inventory": "7440774", "commonStock": "12306", "currentDebt": "None", "investments": "None", "totalAssets": "127808885", "longTermDebt": "93719413", "shortTermDebt": "10369636", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3475531", "reportedCurrency": "USD", "retainedEarnings": "-165400881", "totalLiabilities": "98461525", "otherCurrentAssets": "-7440774", "totalCurrentAssets": "10573753", "currentLongTermDebt": "None", "longTermInvestments": "7515", "shortTermInvestments": "None", "currentNetReceivables": "2570838", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "117235132", "currentAccountsPayable": "3043157", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "93723973", "totalShareholderEquity": "21098683", "capitalLeaseObligations": "46373", "otherCurrentLiabilities": "1648022", "totalCurrentLiabilities": "4691179", "otherNonCurrentLiabilities": "4560", "totalNonCurrentLiabilities": "93770346", "cashAndShortTermInvestments": "8002915", "commonStockSharesOutstanding": "1215943", "intangibleAssetsExcludingGoodwill": "3475531", "cashAndCashEquivalentsAtCarryingValue": "8002915", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1173650", "profitLoss": "None", "dividendPayout": "571179", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "632003", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24673", "cashflowFromInvestment": "61150", "stockBasedCompensation": "287447", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "571179", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1585091", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1236883", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "income_statement": { "revenue": 4378740, "cost_of_revenue": 1462605, "gross_profit": 2916135, "ebit": -3515840, "ebitda": -2304149, "pretax_income": -4993710, "tax_provision": 53910, "net_income": -5276525, "net_income_to_common": -5276525, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3685089, "total_current_assets": 16980947, "total_assets": 128400413, "short_term_debt": 24361034, "long_term_debt": 94603804, "total_debt": 118964838, "total_liabilities": 99023400, "total_equity": 21060340, "shares_outstanding": 1139437, "goodwill_and_intangibles": 4864531 }, "cash_flow": { "operating_cash_flow": -893322, "capital_expenditure": 0, "free_cash_flow": -893322, "dividends_paid": 574096, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 175322, "ticker_id": 8365, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3515840", "ebitda": "-2304149", "netIncome": "-5276525", "grossProfit": "2916135", "depreciation": "None", "totalRevenue": "4378740", "costOfRevenue": "1462605", "interestIncome": "5206", "incomeBeforeTax": "-4993710", "interestExpense": "1477870", "operatingIncome": "480786", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "53910", "reportedCurrency": "USD", "netInterestIncome": "-1472664", "nonInterestIncome": "None", "operatingExpenses": "2435349", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1462605", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1211691", "sellingGeneralAndAdministrative": "1223658", "netIncomeFromContinuingOperations": "-5047620" }, "balance": { "goodwill": "1389000", "inventory": "7286923", "commonStock": "10718", "currentDebt": "None", "investments": "None", "totalAssets": "128400413", "longTermDebt": "94603804", "shortTermDebt": "24361034", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3475531", "reportedCurrency": "USD", "retainedEarnings": "-163538854", "totalLiabilities": "99023400", "otherCurrentAssets": "3600000", "totalCurrentAssets": "16980947", "currentLongTermDebt": "None", "longTermInvestments": "7728", "shortTermInvestments": "None", "currentNetReceivables": "2408935", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "111419466", "currentAccountsPayable": "3037530", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "94656356", "totalShareholderEquity": "21060340", "capitalLeaseObligations": "52552", "otherCurrentLiabilities": "190393", "totalCurrentLiabilities": "4361241", "otherNonCurrentLiabilities": "5803", "totalNonCurrentLiabilities": "94662159", "cashAndShortTermInvestments": "3685089", "commonStockSharesOutstanding": "1139437", "intangibleAssetsExcludingGoodwill": "3475531", "cashAndCashEquivalentsAtCarryingValue": "3685089", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5047620", "profitLoss": "None", "dividendPayout": "574096", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-893322", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1598175", "cashflowFromInvestment": "-2180267", "stockBasedCompensation": "314874", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "574096", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-132815", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1210448", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4378740, "cost_of_revenue": 1462605, "gross_profit": 2916135, "research_and_development": null, "selling_general_admin": 1223658, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3515840, "depreciation_amortisation": 1211691, "ebitda": -2304149, "interest_expense": 1477870, "interest_income": null, "other_non_operating": null, "pretax_income": -4993710, "tax_provision": 53910, "effective_tax_rate": null, "net_income": -5276525, "net_income_continuing_ops": -5047620, "net_income_to_common": -5276525, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3685089, "short_term_investments": null, "net_receivables": 2408935, "inventory": 7286923, "other_current_assets": null, "total_current_assets": 16980947, "net_ppe": null, "goodwill": 1389000, "intangible_assets": 3475531, "goodwill_and_intangibles": 4864531, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 111419466, "total_assets": 128400413, "short_term_debt": 24361034, "accounts_payable": 3037530, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4361241, "long_term_debt": 94603804, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 94662159, "total_liabilities": 99023400, "total_debt": 118964838, "preferred_stock": null, "minority_interest": null, "retained_earnings": -163538854, "total_equity": 21060340, "shares_outstanding": 1139437, "operating_cash_flow": -893322, "stock_based_compensation": 314874, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2180267, "dividends_paid": 574096, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1598175, "free_cash_flow": -893322, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3515840", "ebitda": "-2304149", "netIncome": "-5276525", "grossProfit": "2916135", "depreciation": "None", "totalRevenue": "4378740", "costOfRevenue": "1462605", "interestIncome": "5206", "incomeBeforeTax": "-4993710", "interestExpense": "1477870", "operatingIncome": "480786", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "53910", "reportedCurrency": "USD", "netInterestIncome": "-1472664", "nonInterestIncome": "None", "operatingExpenses": "2435349", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1462605", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1211691", "sellingGeneralAndAdministrative": "1223658", "netIncomeFromContinuingOperations": "-5047620" }, "balance": { "goodwill": "1389000", "inventory": "7286923", "commonStock": "10718", "currentDebt": "None", "investments": "None", "totalAssets": "128400413", "longTermDebt": "94603804", "shortTermDebt": "24361034", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3475531", "reportedCurrency": "USD", "retainedEarnings": "-163538854", "totalLiabilities": "99023400", "otherCurrentAssets": "3600000", "totalCurrentAssets": "16980947", "currentLongTermDebt": "None", "longTermInvestments": "7728", "shortTermInvestments": "None", "currentNetReceivables": "2408935", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "111419466", "currentAccountsPayable": "3037530", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "94656356", "totalShareholderEquity": "21060340", "capitalLeaseObligations": "52552", "otherCurrentLiabilities": "190393", "totalCurrentLiabilities": "4361241", "otherNonCurrentLiabilities": "5803", "totalNonCurrentLiabilities": "94662159", "cashAndShortTermInvestments": "3685089", "commonStockSharesOutstanding": "1139437", "intangibleAssetsExcludingGoodwill": "3475531", "cashAndCashEquivalentsAtCarryingValue": "3685089", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5047620", "profitLoss": "None", "dividendPayout": "574096", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-893322", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1598175", "cashflowFromInvestment": "-2180267", "stockBasedCompensation": "314874", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "574096", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-132815", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1210448", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "income_statement": { "revenue": 4125184, "cost_of_revenue": 1612642, "gross_profit": 2512542, "ebit": 3861976, "ebitda": 5106080, "pretax_income": 2351506, "tax_provision": -25409, "net_income": 2265352, "net_income_to_common": 2265352, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7956853, "total_current_assets": 26823280, "total_assets": 135424916, "short_term_debt": 27828024, "long_term_debt": 93742547, "total_debt": 121570571, "total_liabilities": 98864550, "total_equity": 28255453, "shares_outstanding": 1139437, "goodwill_and_intangibles": 4864531 }, "cash_flow": { "operating_cash_flow": -118905, "capital_expenditure": 0, "free_cash_flow": -118905, "dividends_paid": 579575, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 175323, "ticker_id": 8365, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3861976", "ebitda": "5106080", "netIncome": "2265352", "grossProfit": "2512542", "depreciation": "None", "totalRevenue": "4125184", "costOfRevenue": "1612642", "interestIncome": "5149", "incomeBeforeTax": "2351506", "interestExpense": "1510000", "operatingIncome": "-393540", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-25409", "reportedCurrency": "USD", "netInterestIncome": "-1505321", "nonInterestIncome": "None", "operatingExpenses": "2906082", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1612642", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1244104", "sellingGeneralAndAdministrative": "1661978", "netIncomeFromContinuingOperations": "2376915" }, "balance": { "goodwill": "1389000", "inventory": "12515912", "commonStock": "128343", "currentDebt": "None", "investments": "None", "totalAssets": "135424916", "longTermDebt": "93742547", "shortTermDebt": "27828024", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3475531", "reportedCurrency": "USD", "retainedEarnings": "-157688233", "totalLiabilities": "98864550", "otherCurrentAssets": "4000000", "totalCurrentAssets": "26823280", "currentLongTermDebt": "None", "longTermInvestments": "29519", "shortTermInvestments": "None", "currentNetReceivables": "2350515", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108601636", "currentAccountsPayable": "3794229", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "93801036", "totalShareholderEquity": "28255453", "capitalLeaseObligations": "58489", "otherCurrentLiabilities": "192232", "totalCurrentLiabilities": "5056467", "otherNonCurrentLiabilities": "7047", "totalNonCurrentLiabilities": "93808083", "cashAndShortTermInvestments": "7956853", "commonStockSharesOutstanding": "1139437", "intangibleAssetsExcludingGoodwill": "3475531", "cashAndCashEquivalentsAtCarryingValue": "7956853", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2376915", "profitLoss": "None", "dividendPayout": "579575", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-118905", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9513802", "cashflowFromInvestment": "13553064", "stockBasedCompensation": "229502", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "579575", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-194972", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1243082", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4125184, "cost_of_revenue": 1612642, "gross_profit": 2512542, "research_and_development": null, "selling_general_admin": 1661978, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3861976, "depreciation_amortisation": 1244104, "ebitda": 5106080, "interest_expense": 1510000, "interest_income": null, "other_non_operating": null, "pretax_income": 2351506, "tax_provision": -25409, "effective_tax_rate": null, "net_income": 2265352, "net_income_continuing_ops": 2376915, "net_income_to_common": 2265352, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7956853, "short_term_investments": null, "net_receivables": 2350515, "inventory": 12515912, "other_current_assets": null, "total_current_assets": 26823280, "net_ppe": null, "goodwill": 1389000, "intangible_assets": 3475531, "goodwill_and_intangibles": 4864531, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 108601636, "total_assets": 135424916, "short_term_debt": 27828024, "accounts_payable": 3794229, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5056467, "long_term_debt": 93742547, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 93808083, "total_liabilities": 98864550, "total_debt": 121570571, "preferred_stock": null, "minority_interest": null, "retained_earnings": -157688233, "total_equity": 28255453, "shares_outstanding": 1139437, "operating_cash_flow": -118905, "stock_based_compensation": 229502, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 13553064, "dividends_paid": 579575, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9513802, "free_cash_flow": -118905, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3861976", "ebitda": "5106080", "netIncome": "2265352", "grossProfit": "2512542", "depreciation": "None", "totalRevenue": "4125184", "costOfRevenue": "1612642", "interestIncome": "5149", "incomeBeforeTax": "2351506", "interestExpense": "1510000", "operatingIncome": "-393540", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-25409", "reportedCurrency": "USD", "netInterestIncome": "-1505321", "nonInterestIncome": "None", "operatingExpenses": "2906082", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1612642", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1244104", "sellingGeneralAndAdministrative": "1661978", "netIncomeFromContinuingOperations": "2376915" }, "balance": { "goodwill": "1389000", "inventory": "12515912", "commonStock": "128343", "currentDebt": "None", "investments": "None", "totalAssets": "135424916", "longTermDebt": "93742547", "shortTermDebt": "27828024", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3475531", "reportedCurrency": "USD", "retainedEarnings": "-157688233", "totalLiabilities": "98864550", "otherCurrentAssets": "4000000", "totalCurrentAssets": "26823280", "currentLongTermDebt": "None", "longTermInvestments": "29519", "shortTermInvestments": "None", "currentNetReceivables": "2350515", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108601636", "currentAccountsPayable": "3794229", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "93801036", "totalShareholderEquity": "28255453", "capitalLeaseObligations": "58489", "otherCurrentLiabilities": "192232", "totalCurrentLiabilities": "5056467", "otherNonCurrentLiabilities": "7047", "totalNonCurrentLiabilities": "93808083", "cashAndShortTermInvestments": "7956853", "commonStockSharesOutstanding": "1139437", "intangibleAssetsExcludingGoodwill": "3475531", "cashAndCashEquivalentsAtCarryingValue": "7956853", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2376915", "profitLoss": "None", "dividendPayout": "579575", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-118905", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9513802", "cashflowFromInvestment": "13553064", "stockBasedCompensation": "229502", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "579575", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-194972", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1243082", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "income_statement": { "revenue": 4825299, "cost_of_revenue": 1601990, "gross_profit": 3223309, "ebit": 256672, "ebitda": 1613010, "pretax_income": -2389652, "tax_provision": -106641, "net_income": -2479290, "net_income_to_common": -2479290, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8036496, "total_current_assets": 33128415, "total_assets": 142569650, "short_term_debt": 38778428, "long_term_debt": 102094094, "total_debt": 140872522, "total_liabilities": 107624495, "total_equity": 26535146, "shares_outstanding": 12834317, "goodwill_and_intangibles": 5165654 }, "cash_flow": { "operating_cash_flow": 312770, "capital_expenditure": 334090, "free_cash_flow": 646860, "dividends_paid": 585404, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 175324, "ticker_id": 8365, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "256672", "ebitda": "1613010", "netIncome": "-2479290", "grossProfit": "3223309", "depreciation": "None", "totalRevenue": "4825299", "costOfRevenue": "1601990", "interestIncome": "None", "incomeBeforeTax": "-2389652", "interestExpense": "1686973", "operatingIncome": "1613920", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-106641", "reportedCurrency": "USD", "netInterestIncome": "-1702089", "nonInterestIncome": "None", "operatingExpenses": "1609389", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1601990", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1356338", "sellingGeneralAndAdministrative": "1609389", "netIncomeFromContinuingOperations": "-2283011" }, "balance": { "goodwill": "1389000", "inventory": "22185742", "commonStock": "128343", "currentDebt": "None", "investments": "None", "totalAssets": "142569650", "longTermDebt": "102094094", "shortTermDebt": "38778428", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3776654", "reportedCurrency": "USD", "retainedEarnings": "-159374010", "totalLiabilities": "107624495", "otherCurrentAssets": "None", "totalCurrentAssets": "33128415", "currentLongTermDebt": "None", "longTermInvestments": "206177", "shortTermInvestments": "None", "currentNetReceivables": "2906177", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "109441235", "currentAccountsPayable": "3290170", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102158439", "totalShareholderEquity": "26535146", "capitalLeaseObligations": "64345", "otherCurrentLiabilities": "194784", "totalCurrentLiabilities": "5457431", "otherNonCurrentLiabilities": "8625", "totalNonCurrentLiabilities": "102167064", "cashAndShortTermInvestments": "8036496", "commonStockSharesOutstanding": "12834317", "intangibleAssetsExcludingGoodwill": "3776654", "cashAndCashEquivalentsAtCarryingValue": "8036496", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2283011", "profitLoss": "None", "dividendPayout": "585404", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "312770", "capitalExpenditures": "334090", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1677812", "cashflowFromInvestment": "2202090", "stockBasedCompensation": "319451", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "585404", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43022", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1356338", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4825299, "cost_of_revenue": 1601990, "gross_profit": 3223309, "research_and_development": null, "selling_general_admin": 1609389, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 256672, "depreciation_amortisation": 1356338, "ebitda": 1613010, "interest_expense": 1686973, "interest_income": null, "other_non_operating": null, "pretax_income": -2389652, "tax_provision": -106641, "effective_tax_rate": null, "net_income": -2479290, "net_income_continuing_ops": -2283011, "net_income_to_common": -2479290, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8036496, "short_term_investments": null, "net_receivables": 2906177, "inventory": 22185742, "other_current_assets": null, "total_current_assets": 33128415, "net_ppe": null, "goodwill": 1389000, "intangible_assets": 3776654, "goodwill_and_intangibles": 5165654, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 109441235, "total_assets": 142569650, "short_term_debt": 38778428, "accounts_payable": 3290170, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5457431, "long_term_debt": 102094094, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 102167064, "total_liabilities": 107624495, "total_debt": 140872522, "preferred_stock": null, "minority_interest": null, "retained_earnings": -159374010, "total_equity": 26535146, "shares_outstanding": 12834317, "operating_cash_flow": 312770, "stock_based_compensation": 319451, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 334090, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2202090, "dividends_paid": 585404, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1677812, "free_cash_flow": 646860, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "256672", "ebitda": "1613010", "netIncome": "-2479290", "grossProfit": "3223309", "depreciation": "None", "totalRevenue": "4825299", "costOfRevenue": "1601990", "interestIncome": "None", "incomeBeforeTax": "-2389652", "interestExpense": "1686973", "operatingIncome": "1613920", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-106641", "reportedCurrency": "USD", "netInterestIncome": "-1702089", "nonInterestIncome": "None", "operatingExpenses": "1609389", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1601990", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1356338", "sellingGeneralAndAdministrative": "1609389", "netIncomeFromContinuingOperations": "-2283011" }, "balance": { "goodwill": "1389000", "inventory": "22185742", "commonStock": "128343", "currentDebt": "None", "investments": "None", "totalAssets": "142569650", "longTermDebt": "102094094", "shortTermDebt": "38778428", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3776654", "reportedCurrency": "USD", "retainedEarnings": "-159374010", "totalLiabilities": "107624495", "otherCurrentAssets": "None", "totalCurrentAssets": "33128415", "currentLongTermDebt": "None", "longTermInvestments": "206177", "shortTermInvestments": "None", "currentNetReceivables": "2906177", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "109441235", "currentAccountsPayable": "3290170", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102158439", "totalShareholderEquity": "26535146", "capitalLeaseObligations": "64345", "otherCurrentLiabilities": "194784", "totalCurrentLiabilities": "5457431", "otherNonCurrentLiabilities": "8625", "totalNonCurrentLiabilities": "102167064", "cashAndShortTermInvestments": "8036496", "commonStockSharesOutstanding": "12834317", "intangibleAssetsExcludingGoodwill": "3776654", "cashAndCashEquivalentsAtCarryingValue": "8036496", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2283011", "profitLoss": "None", "dividendPayout": "585404", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "312770", "capitalExpenditures": "334090", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1677812", "cashflowFromInvestment": "2202090", "stockBasedCompensation": "319451", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "585404", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43022", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1356338", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "income_statement": { "revenue": 4723374, "cost_of_revenue": 1598015, "gross_profit": 3125359, "ebit": -4223944, "ebitda": -2768062, "pretax_income": -5697472, "tax_provision": 6911, "net_income": -6059536, "net_income_to_common": -6059536, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3699448, "total_current_assets": 23085666, "total_assets": 145845230, "short_term_debt": 11689381, "long_term_debt": 102319219, "total_debt": 114008600, "total_liabilities": 107748693, "total_equity": 29536742, "shares_outstanding": 12476567, "goodwill_and_intangibles": 1297035 }, "cash_flow": { "operating_cash_flow": 260198, "capital_expenditure": 1032446, "free_cash_flow": 1292644, "dividends_paid": 585929, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 175326, "ticker_id": 8365, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4223944", "ebitda": "-2768062", "netIncome": "-6059536", "grossProfit": "3125359", "depreciation": "None", "totalRevenue": "4723374", "costOfRevenue": "1598015", "interestIncome": "5263", "incomeBeforeTax": "-5697472", "interestExpense": "1474000", "operatingIncome": "39558", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6911", "reportedCurrency": "USD", "netInterestIncome": "-1468265", "nonInterestIncome": "None", "operatingExpenses": "3085801", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1598015", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1455882", "sellingGeneralAndAdministrative": "1629919", "netIncomeFromContinuingOperations": "-5704383" }, "balance": { "goodwill": "1574000", "inventory": "13347113", "commonStock": "123696", "currentDebt": "None", "investments": "None", "totalAssets": "145845230", "longTermDebt": "102319219", "shortTermDebt": "11689381", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "-276965", "reportedCurrency": "USD", "retainedEarnings": "-156309316", "totalLiabilities": "107748693", "otherCurrentAssets": "3500000", "totalCurrentAssets": "23085666", "currentLongTermDebt": "None", "longTermInvestments": "481219", "shortTermInvestments": "None", "currentNetReceivables": "2539105", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "122759564", "currentAccountsPayable": "3497588", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102389341", "totalShareholderEquity": "29536742", "capitalLeaseObligations": "70122", "otherCurrentLiabilities": "195310", "totalCurrentLiabilities": "5349817", "otherNonCurrentLiabilities": "9535", "totalNonCurrentLiabilities": "102398876", "cashAndShortTermInvestments": "3699448", "commonStockSharesOutstanding": "12476567", "intangibleAssetsExcludingGoodwill": "-276965", "cashAndCashEquivalentsAtCarryingValue": "3699448", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5704383", "profitLoss": "None", "dividendPayout": "585929", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "260198", "capitalExpenditures": "1032446", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "700122", "cashflowFromInvestment": "-2295753", "stockBasedCompensation": "347021", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "585929", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-89781", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1454638", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4723374, "cost_of_revenue": 1598015, "gross_profit": 3125359, "research_and_development": null, "selling_general_admin": 1629919, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4223944, "depreciation_amortisation": 1455882, "ebitda": -2768062, "interest_expense": 1474000, "interest_income": null, "other_non_operating": null, "pretax_income": -5697472, "tax_provision": 6911, "effective_tax_rate": null, "net_income": -6059536, "net_income_continuing_ops": -5704383, "net_income_to_common": -6059536, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3699448, "short_term_investments": null, "net_receivables": 2539105, "inventory": 13347113, "other_current_assets": null, "total_current_assets": 23085666, "net_ppe": null, "goodwill": 1574000, "intangible_assets": -276965, "goodwill_and_intangibles": 1297035, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 122759564, "total_assets": 145845230, "short_term_debt": 11689381, "accounts_payable": 3497588, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5349817, "long_term_debt": 102319219, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 102398876, "total_liabilities": 107748693, "total_debt": 114008600, "preferred_stock": null, "minority_interest": null, "retained_earnings": -156309316, "total_equity": 29536742, "shares_outstanding": 12476567, "operating_cash_flow": 260198, "stock_based_compensation": 347021, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1032446, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2295753, "dividends_paid": 585929, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 700122, "free_cash_flow": 1292644, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4223944", "ebitda": "-2768062", "netIncome": "-6059536", "grossProfit": "3125359", "depreciation": "None", "totalRevenue": "4723374", "costOfRevenue": "1598015", "interestIncome": "5263", "incomeBeforeTax": "-5697472", "interestExpense": "1474000", "operatingIncome": "39558", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6911", "reportedCurrency": "USD", "netInterestIncome": "-1468265", "nonInterestIncome": "None", "operatingExpenses": "3085801", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1598015", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1455882", "sellingGeneralAndAdministrative": "1629919", "netIncomeFromContinuingOperations": "-5704383" }, "balance": { "goodwill": "1574000", "inventory": "13347113", "commonStock": "123696", "currentDebt": "None", "investments": "None", "totalAssets": "145845230", "longTermDebt": "102319219", "shortTermDebt": "11689381", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "-276965", "reportedCurrency": "USD", "retainedEarnings": "-156309316", "totalLiabilities": "107748693", "otherCurrentAssets": "3500000", "totalCurrentAssets": "23085666", "currentLongTermDebt": "None", "longTermInvestments": "481219", "shortTermInvestments": "None", "currentNetReceivables": "2539105", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "122759564", "currentAccountsPayable": "3497588", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102389341", "totalShareholderEquity": "29536742", "capitalLeaseObligations": "70122", "otherCurrentLiabilities": "195310", "totalCurrentLiabilities": "5349817", "otherNonCurrentLiabilities": "9535", "totalNonCurrentLiabilities": "102398876", "cashAndShortTermInvestments": "3699448", "commonStockSharesOutstanding": "12476567", "intangibleAssetsExcludingGoodwill": "-276965", "cashAndCashEquivalentsAtCarryingValue": "3699448", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5704383", "profitLoss": "None", "dividendPayout": "585929", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "260198", "capitalExpenditures": "1032446", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "700122", "cashflowFromInvestment": "-2295753", "stockBasedCompensation": "347021", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "585929", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-89781", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1454638", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "income_statement": { "revenue": 4586541, "cost_of_revenue": 1492495, "gross_profit": 3094046, "ebit": -9771809, "ebitda": -8420439, "pretax_income": -11297654, "tax_provision": 81021, "net_income": -11848040, "net_income_to_common": -11848040, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5335000, "total_current_assets": 13627122, "total_assets": 150538283, "short_term_debt": 12533303, "long_term_debt": 101125386, "total_debt": 113658689, "total_liabilities": 105931108, "total_equity": 34872388, "shares_outstanding": 12428794, "goodwill_and_intangibles": 1602539 }, "cash_flow": { "operating_cash_flow": -729291, "capital_expenditure": 181489, "free_cash_flow": -547802, "dividends_paid": 543331, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 175327, "ticker_id": 8365, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9771809", "ebitda": "-8420439", "netIncome": "-11848040", "grossProfit": "3094046", "depreciation": "None", "totalRevenue": "4586541", "costOfRevenue": "1492495", "interestIncome": "5206", "incomeBeforeTax": "-11297654", "interestExpense": "1525845", "operatingIncome": "-460240", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "81021", "reportedCurrency": "USD", "netInterestIncome": "-1520639", "nonInterestIncome": "None", "operatingExpenses": "3554286", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1492495", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1351370", "sellingGeneralAndAdministrative": "2202916", "netIncomeFromContinuingOperations": "-11378675" }, "balance": { "goodwill": "1574000", "inventory": "2394000", "commonStock": "124187", "currentDebt": "None", "investments": "None", "totalAssets": "150538283", "longTermDebt": "101125386", "shortTermDebt": "12533303", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "28539", "reportedCurrency": "USD", "retainedEarnings": "-149663851", "totalLiabilities": "105931108", "otherCurrentAssets": "3200000", "totalCurrentAssets": "13627122", "currentLongTermDebt": "None", "longTermInvestments": "4413989", "shortTermInvestments": "None", "currentNetReceivables": "2697878", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "136911000", "currentAccountsPayable": "3501779", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "101125000", "totalShareholderEquity": "34872388", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "195310", "totalCurrentLiabilities": "4794943", "otherNonCurrentLiabilities": "10779", "totalNonCurrentLiabilities": "101136165", "cashAndShortTermInvestments": "5335000", "commonStockSharesOutstanding": "12428794", "intangibleAssetsExcludingGoodwill": "28539", "cashAndCashEquivalentsAtCarryingValue": "5335000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11848040", "profitLoss": "None", "dividendPayout": "543331", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-729291", "capitalExpenditures": "181489", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1645810", "cashflowFromInvestment": "3750550", "stockBasedCompensation": "300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "543331", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7613", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1350127", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4586541, "cost_of_revenue": 1492495, "gross_profit": 3094046, "research_and_development": null, "selling_general_admin": 2202916, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9771809, "depreciation_amortisation": 1351370, "ebitda": -8420439, "interest_expense": 1525845, "interest_income": null, "other_non_operating": null, "pretax_income": -11297654, "tax_provision": 81021, "effective_tax_rate": null, "net_income": -11848040, "net_income_continuing_ops": -11378675, "net_income_to_common": -11848040, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5335000, "short_term_investments": null, "net_receivables": 2697878, "inventory": 2394000, "other_current_assets": null, "total_current_assets": 13627122, "net_ppe": null, "goodwill": 1574000, "intangible_assets": 28539, "goodwill_and_intangibles": 1602539, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 136911000, "total_assets": 150538283, "short_term_debt": 12533303, "accounts_payable": 3501779, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4794943, "long_term_debt": 101125386, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 101136165, "total_liabilities": 105931108, "total_debt": 113658689, "preferred_stock": null, "minority_interest": null, "retained_earnings": -149663851, "total_equity": 34872388, "shares_outstanding": 12428794, "operating_cash_flow": -729291, "stock_based_compensation": 300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 181489, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3750550, "dividends_paid": 543331, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1645810, "free_cash_flow": -547802, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9771809", "ebitda": "-8420439", "netIncome": "-11848040", "grossProfit": "3094046", "depreciation": "None", "totalRevenue": "4586541", "costOfRevenue": "1492495", "interestIncome": "5206", "incomeBeforeTax": "-11297654", "interestExpense": "1525845", "operatingIncome": "-460240", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "81021", "reportedCurrency": "USD", "netInterestIncome": "-1520639", "nonInterestIncome": "None", "operatingExpenses": "3554286", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1492495", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1351370", "sellingGeneralAndAdministrative": "2202916", "netIncomeFromContinuingOperations": "-11378675" }, "balance": { "goodwill": "1574000", "inventory": "2394000", "commonStock": "124187", "currentDebt": "None", "investments": "None", "totalAssets": "150538283", "longTermDebt": "101125386", "shortTermDebt": "12533303", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "28539", "reportedCurrency": "USD", "retainedEarnings": "-149663851", "totalLiabilities": "105931108", "otherCurrentAssets": "3200000", "totalCurrentAssets": "13627122", "currentLongTermDebt": "None", "longTermInvestments": "4413989", "shortTermInvestments": "None", "currentNetReceivables": "2697878", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "136911000", "currentAccountsPayable": "3501779", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "101125000", "totalShareholderEquity": "34872388", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "195310", "totalCurrentLiabilities": "4794943", "otherNonCurrentLiabilities": "10779", "totalNonCurrentLiabilities": "101136165", "cashAndShortTermInvestments": "5335000", "commonStockSharesOutstanding": "12428794", "intangibleAssetsExcludingGoodwill": "28539", "cashAndCashEquivalentsAtCarryingValue": "5335000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11848040", "profitLoss": "None", "dividendPayout": "543331", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-729291", "capitalExpenditures": "181489", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1645810", "cashflowFromInvestment": "3750550", "stockBasedCompensation": "300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "543331", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7613", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1350127", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "income_statement": { "revenue": 4790061, "cost_of_revenue": 1563577, "gross_profit": 3226484, "ebit": -2143024, "ebitda": -792006, "pretax_income": -3658230, "tax_provision": 79565, "net_income": -5241663, "net_income_to_common": -5241663, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7159432, "total_current_assets": 15056464, "total_assets": 163478333, "short_term_debt": 17042894, "long_term_debt": 102292697, "total_debt": 119335591, "total_liabilities": 107815792, "total_equity": 45394143, "shares_outstanding": 12293190, "goodwill_and_intangibles": 5350654 }, "cash_flow": { "operating_cash_flow": -866768, "capital_expenditure": 1032446, "free_cash_flow": 165678, "dividends_paid": 522032, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 175328, "ticker_id": 8365, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2143024", "ebitda": "-792006", "netIncome": "-5241663", "grossProfit": "3226484", "depreciation": "None", "totalRevenue": "4790061", "costOfRevenue": "1563577", "interestIncome": "4646", "incomeBeforeTax": "-3658230", "interestExpense": "1515206", "operatingIncome": "-208984", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "79565", "reportedCurrency": "USD", "netInterestIncome": "-1510560", "nonInterestIncome": "None", "operatingExpenses": "3435468", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1563577", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1351018", "sellingGeneralAndAdministrative": "2084450", "netIncomeFromContinuingOperations": "-3737795" }, "balance": { "goodwill": "1574000", "inventory": "5254952", "commonStock": "124291", "currentDebt": "None", "investments": "None", "totalAssets": "163478333", "longTermDebt": "102292697", "shortTermDebt": "17042894", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3776654", "reportedCurrency": "USD", "retainedEarnings": "-137272480", "totalLiabilities": "107815792", "otherCurrentAssets": "4365534", "totalCurrentAssets": "15056464", "currentLongTermDebt": "None", "longTermInvestments": "14457288", "shortTermInvestments": "None", "currentNetReceivables": "2642080", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "148421869", "currentAccountsPayable": "4076683", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102301000", "totalShareholderEquity": "45394143", "capitalLeaseObligations": "8090", "otherCurrentLiabilities": "174011", "totalCurrentLiabilities": "5502983", "otherNonCurrentLiabilities": "12022", "totalNonCurrentLiabilities": "102312809", "cashAndShortTermInvestments": "7159432", "commonStockSharesOutstanding": "12293190", "intangibleAssetsExcludingGoodwill": "3776654", "cashAndCashEquivalentsAtCarryingValue": "7159432", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3737795", "profitLoss": "None", "dividendPayout": "522032", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-866768", "capitalExpenditures": "1032446", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7652790", "cashflowFromInvestment": "9168562", "stockBasedCompensation": "541921", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "522032", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119216", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1349774", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4790061, "cost_of_revenue": 1563577, "gross_profit": 3226484, "research_and_development": null, "selling_general_admin": 2084450, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2143024, "depreciation_amortisation": 1351018, "ebitda": -792006, "interest_expense": 1515206, "interest_income": null, "other_non_operating": null, "pretax_income": -3658230, "tax_provision": 79565, "effective_tax_rate": null, "net_income": -5241663, "net_income_continuing_ops": -3737795, "net_income_to_common": -5241663, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7159432, "short_term_investments": null, "net_receivables": 2642080, "inventory": 5254952, "other_current_assets": null, "total_current_assets": 15056464, "net_ppe": null, "goodwill": 1574000, "intangible_assets": 3776654, "goodwill_and_intangibles": 5350654, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 148421869, "total_assets": 163478333, "short_term_debt": 17042894, "accounts_payable": 4076683, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5502983, "long_term_debt": 102292697, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 102312809, "total_liabilities": 107815792, "total_debt": 119335591, "preferred_stock": null, "minority_interest": null, "retained_earnings": -137272480, "total_equity": 45394143, "shares_outstanding": 12293190, "operating_cash_flow": -866768, "stock_based_compensation": 541921, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1032446, "acquisitions": null, "other_investing": null, "investing_cash_flow": 9168562, "dividends_paid": 522032, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7652790, "free_cash_flow": 165678, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2143024", "ebitda": "-792006", "netIncome": "-5241663", "grossProfit": "3226484", "depreciation": "None", "totalRevenue": "4790061", "costOfRevenue": "1563577", "interestIncome": "4646", "incomeBeforeTax": "-3658230", "interestExpense": "1515206", "operatingIncome": "-208984", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "79565", "reportedCurrency": "USD", "netInterestIncome": "-1510560", "nonInterestIncome": "None", "operatingExpenses": "3435468", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1563577", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1351018", "sellingGeneralAndAdministrative": "2084450", "netIncomeFromContinuingOperations": "-3737795" }, "balance": { "goodwill": "1574000", "inventory": "5254952", "commonStock": "124291", "currentDebt": "None", "investments": "None", "totalAssets": "163478333", "longTermDebt": "102292697", "shortTermDebt": "17042894", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3776654", "reportedCurrency": "USD", "retainedEarnings": "-137272480", "totalLiabilities": "107815792", "otherCurrentAssets": "4365534", "totalCurrentAssets": "15056464", "currentLongTermDebt": "None", "longTermInvestments": "14457288", "shortTermInvestments": "None", "currentNetReceivables": "2642080", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "148421869", "currentAccountsPayable": "4076683", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102301000", "totalShareholderEquity": "45394143", "capitalLeaseObligations": "8090", "otherCurrentLiabilities": "174011", "totalCurrentLiabilities": "5502983", "otherNonCurrentLiabilities": "12022", "totalNonCurrentLiabilities": "102312809", "cashAndShortTermInvestments": "7159432", "commonStockSharesOutstanding": "12293190", "intangibleAssetsExcludingGoodwill": "3776654", "cashAndCashEquivalentsAtCarryingValue": "7159432", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3737795", "profitLoss": "None", "dividendPayout": "522032", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-866768", "capitalExpenditures": "1032446", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7652790", "cashflowFromInvestment": "9168562", "stockBasedCompensation": "541921", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "522032", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119216", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1349774", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "income_statement": { "revenue": 4486076, "cost_of_revenue": 1510290, "gross_profit": 2975786, "ebit": 227137, "ebitda": null, "pretax_income": -9136851, "tax_provision": null, "net_income": -9044792, "net_income_to_common": -9044792, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6510428, "total_current_assets": 14955551, "total_assets": 175962638, "short_term_debt": null, "long_term_debt": 107713273, "total_debt": 107713273, "total_liabilities": 114640568, "total_equity": 50954183, "shares_outstanding": 12265061, "goodwill_and_intangibles": 5684139 }, "cash_flow": { "operating_cash_flow": 1001702, "capital_expenditure": 0, "free_cash_flow": 1001702, "dividends_paid": 825229, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 175329, "ticker_id": 8365, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-9044792", "grossProfit": "2975786", "depreciation": "None", "totalRevenue": "4486076", "costOfRevenue": "1510290", "interestIncome": "1373809", "incomeBeforeTax": "-9136851", "interestExpense": "1425508", "operatingIncome": "227137", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2799317", "nonInterestIncome": "None", "operatingExpenses": "4258939", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1510290", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1377019", "netIncomeFromContinuingOperations": "-8168924" }, "balance": { "goodwill": "1574000", "inventory": "5459993", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "175962638", "longTermDebt": "107713273", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4110139", "reportedCurrency": "USD", "retainedEarnings": "-131508785", "totalLiabilities": "114640568", "otherCurrentAssets": "None", "totalCurrentAssets": "14955551", "currentLongTermDebt": "None", "longTermInvestments": "18363670", "shortTermInvestments": "None", "currentNetReceivables": "694869", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "161007087", "currentAccountsPayable": "4770845", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "50954183", "capitalLeaseObligations": "16086", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "6897943", "otherNonCurrentLiabilities": "13266", "totalNonCurrentLiabilities": "107742625", "cashAndShortTermInvestments": "6510428", "commonStockSharesOutstanding": "12265061", "intangibleAssetsExcludingGoodwill": "4110139", "cashAndCashEquivalentsAtCarryingValue": "6510428", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9044792", "profitLoss": "None", "dividendPayout": "825229", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1001702", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5588017", "cashflowFromInvestment": "None", "stockBasedCompensation": "161322", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "825229", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119216", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1370387", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4486076, "cost_of_revenue": 1510290, "gross_profit": 2975786, "research_and_development": null, "selling_general_admin": 1377019, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 227137, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 1425508, "interest_income": null, "other_non_operating": null, "pretax_income": -9136851, "tax_provision": null, "effective_tax_rate": null, "net_income": -9044792, "net_income_continuing_ops": -8168924, "net_income_to_common": -9044792, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6510428, "short_term_investments": null, "net_receivables": 694869, "inventory": 5459993, "other_current_assets": null, "total_current_assets": 14955551, "net_ppe": null, "goodwill": 1574000, "intangible_assets": 4110139, "goodwill_and_intangibles": 5684139, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 161007087, "total_assets": 175962638, "short_term_debt": null, "accounts_payable": 4770845, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6897943, "long_term_debt": 107713273, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 107742625, "total_liabilities": 114640568, "total_debt": 107713273, "preferred_stock": null, "minority_interest": null, "retained_earnings": -131508785, "total_equity": 50954183, "shares_outstanding": 12265061, "operating_cash_flow": 1001702, "stock_based_compensation": 161322, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 825229, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5588017, "free_cash_flow": 1001702, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-9044792", "grossProfit": "2975786", "depreciation": "None", "totalRevenue": "4486076", "costOfRevenue": "1510290", "interestIncome": "1373809", "incomeBeforeTax": "-9136851", "interestExpense": "1425508", "operatingIncome": "227137", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2799317", "nonInterestIncome": "None", "operatingExpenses": "4258939", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1510290", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1377019", "netIncomeFromContinuingOperations": "-8168924" }, "balance": { "goodwill": "1574000", "inventory": "5459993", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "175962638", "longTermDebt": "107713273", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4110139", "reportedCurrency": "USD", "retainedEarnings": "-131508785", "totalLiabilities": "114640568", "otherCurrentAssets": "None", "totalCurrentAssets": "14955551", "currentLongTermDebt": "None", "longTermInvestments": "18363670", "shortTermInvestments": "None", "currentNetReceivables": "694869", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "161007087", "currentAccountsPayable": "4770845", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "50954183", "capitalLeaseObligations": "16086", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "6897943", "otherNonCurrentLiabilities": "13266", "totalNonCurrentLiabilities": "107742625", "cashAndShortTermInvestments": "6510428", "commonStockSharesOutstanding": "12265061", "intangibleAssetsExcludingGoodwill": "4110139", "cashAndCashEquivalentsAtCarryingValue": "6510428", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9044792", "profitLoss": "None", "dividendPayout": "825229", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1001702", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5588017", "cashflowFromInvestment": "None", "stockBasedCompensation": "161322", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "825229", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119216", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1370387", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "income_statement": { "revenue": 4484174, "cost_of_revenue": 1478479, "gross_profit": 3005695, "ebit": 23670723, "ebitda": 25021185, "pretax_income": 22294281, "tax_provision": 134620, "net_income": 21486382, "net_income_to_common": 21486382, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4078763, "total_current_assets": 10926734, "total_assets": 177933389, "short_term_debt": 3430250, "long_term_debt": 102488216, "total_debt": 105918466, "total_liabilities": 109805849, "total_equity": 59972714, "shares_outstanding": 11851343, "goodwill_and_intangibles": 2464685 }, "cash_flow": { "operating_cash_flow": 2091846, "capital_expenditure": 1815950, "free_cash_flow": 3907796, "dividends_paid": 830368, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 175331, "ticker_id": 8365, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23670723", "ebitda": "25021185", "netIncome": "21486382", "grossProfit": "3005695", "depreciation": "None", "totalRevenue": "4484174", "costOfRevenue": "1478479", "interestIncome": "254486", "incomeBeforeTax": "22294281", "interestExpense": "1375199", "operatingIncome": "18380", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "134620", "reportedCurrency": "USD", "netInterestIncome": "-1120713", "nonInterestIncome": "None", "operatingExpenses": "3005695", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1478479", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1350462", "sellingGeneralAndAdministrative": "1635610", "netIncomeFromContinuingOperations": "22159661" }, "balance": { "goodwill": "2423000", "inventory": "2434624", "commonStock": "118597", "currentDebt": "None", "investments": "None", "totalAssets": "177933389", "longTermDebt": "102488216", "shortTermDebt": "3430250", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "41685", "reportedCurrency": "USD", "retainedEarnings": "-121638764", "totalLiabilities": "109805849", "otherCurrentAssets": "4539203", "totalCurrentAssets": "10926734", "currentLongTermDebt": "None", "longTermInvestments": "24610204", "shortTermInvestments": "None", "currentNetReceivables": "2308768", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "167006655", "currentAccountsPayable": "5294349", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102512205", "totalShareholderEquity": "59972714", "capitalLeaseObligations": "23989", "otherCurrentLiabilities": "1984785", "totalCurrentLiabilities": "10709384", "otherNonCurrentLiabilities": "14509", "totalNonCurrentLiabilities": "99096465", "cashAndShortTermInvestments": "4078763", "commonStockSharesOutstanding": "11851343", "intangibleAssetsExcludingGoodwill": "41685", "cashAndCashEquivalentsAtCarryingValue": "4078763", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22159661", "profitLoss": "None", "dividendPayout": "830368", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2091846", "capitalExpenditures": "1815950", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25927108", "cashflowFromInvestment": "22913235", "stockBasedCompensation": "287692", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "830368", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23127629", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1350462", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4484174, "cost_of_revenue": 1478479, "gross_profit": 3005695, "research_and_development": null, "selling_general_admin": 1635610, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23670723, "depreciation_amortisation": 1350462, "ebitda": 25021185, "interest_expense": 1375199, "interest_income": null, "other_non_operating": null, "pretax_income": 22294281, "tax_provision": 134620, "effective_tax_rate": null, "net_income": 21486382, "net_income_continuing_ops": 22159661, "net_income_to_common": 21486382, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4078763, "short_term_investments": null, "net_receivables": 2308768, "inventory": 2434624, "other_current_assets": null, "total_current_assets": 10926734, "net_ppe": null, "goodwill": 2423000, "intangible_assets": 41685, "goodwill_and_intangibles": 2464685, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 167006655, "total_assets": 177933389, "short_term_debt": 3430250, "accounts_payable": 5294349, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10709384, "long_term_debt": 102488216, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 99096465, "total_liabilities": 109805849, "total_debt": 105918466, "preferred_stock": null, "minority_interest": null, "retained_earnings": -121638764, "total_equity": 59972714, "shares_outstanding": 11851343, "operating_cash_flow": 2091846, "stock_based_compensation": 287692, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1815950, "acquisitions": null, "other_investing": null, "investing_cash_flow": 22913235, "dividends_paid": 830368, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25927108, "free_cash_flow": 3907796, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23670723", "ebitda": "25021185", "netIncome": "21486382", "grossProfit": "3005695", "depreciation": "None", "totalRevenue": "4484174", "costOfRevenue": "1478479", "interestIncome": "254486", "incomeBeforeTax": "22294281", "interestExpense": "1375199", "operatingIncome": "18380", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "134620", "reportedCurrency": "USD", "netInterestIncome": "-1120713", "nonInterestIncome": "None", "operatingExpenses": "3005695", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1478479", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1350462", "sellingGeneralAndAdministrative": "1635610", "netIncomeFromContinuingOperations": "22159661" }, "balance": { "goodwill": "2423000", "inventory": "2434624", "commonStock": "118597", "currentDebt": "None", "investments": "None", "totalAssets": "177933389", "longTermDebt": "102488216", "shortTermDebt": "3430250", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "41685", "reportedCurrency": "USD", "retainedEarnings": "-121638764", "totalLiabilities": "109805849", "otherCurrentAssets": "4539203", "totalCurrentAssets": "10926734", "currentLongTermDebt": "None", "longTermInvestments": "24610204", "shortTermInvestments": "None", "currentNetReceivables": "2308768", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "167006655", "currentAccountsPayable": "5294349", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102512205", "totalShareholderEquity": "59972714", "capitalLeaseObligations": "23989", "otherCurrentLiabilities": "1984785", "totalCurrentLiabilities": "10709384", "otherNonCurrentLiabilities": "14509", "totalNonCurrentLiabilities": "99096465", "cashAndShortTermInvestments": "4078763", "commonStockSharesOutstanding": "11851343", "intangibleAssetsExcludingGoodwill": "41685", "cashAndCashEquivalentsAtCarryingValue": "4078763", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22159661", "profitLoss": "None", "dividendPayout": "830368", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2091846", "capitalExpenditures": "1815950", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25927108", "cashflowFromInvestment": "22913235", "stockBasedCompensation": "287692", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "830368", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23127629", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1350462", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "income_statement": { "revenue": 4543872, "cost_of_revenue": 1399159, "gross_profit": 3144713, "ebit": -37300, "ebitda": 1330285, "pretax_income": 144322, "tax_provision": 349074, "net_income": -1299604, "net_income_to_common": -1299604, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5000791, "total_current_assets": 12071590, "total_assets": 179051688, "short_term_debt": 3801562, "long_term_debt": 103338959, "total_debt": 107140521, "total_liabilities": 132319832, "total_equity": 38197787, "shares_outstanding": 11839359, "goodwill_and_intangibles": 2469066 }, "cash_flow": { "operating_cash_flow": 24420, "capital_expenditure": 403963, "free_cash_flow": 428383, "dividends_paid": 834781, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 175332, "ticker_id": 8365, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:38:20.214199+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-37300", "ebitda": "1330285", "netIncome": "-1299604", "grossProfit": "3144713", "depreciation": "None", "totalRevenue": "4543872", "costOfRevenue": "1399159", "interestIncome": "398085", "incomeBeforeTax": "144322", "interestExpense": "1336415", "operatingIncome": "1331529", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "349074", "reportedCurrency": "USD", "netInterestIncome": "-938330", "nonInterestIncome": "None", "operatingExpenses": "1813184", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1399159", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1367585", "sellingGeneralAndAdministrative": "1813184", "netIncomeFromContinuingOperations": "-204752" }, "balance": { "goodwill": "2423000", "inventory": "1196336", "commonStock": "118497", "currentDebt": "None", "investments": "None", "totalAssets": "179051688", "longTermDebt": "103338959", "shortTermDebt": "3801562", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "46066", "reportedCurrency": "USD", "retainedEarnings": "-142294778", "totalLiabilities": "132319832", "otherCurrentAssets": "4741470", "totalCurrentAssets": "12071590", "currentLongTermDebt": "None", "longTermInvestments": "24099487", "shortTermInvestments": "23315787513", "currentNetReceivables": "2329329", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "166980098", "currentAccountsPayable": "11029668", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "137669175", "shortLongTermDebtTotal": "103370758", "totalShareholderEquity": "38197787", "capitalLeaseObligations": "31799", "otherCurrentLiabilities": "1154803", "totalCurrentLiabilities": "15986033", "otherNonCurrentLiabilities": "15753", "totalNonCurrentLiabilities": "116333799", "cashAndShortTermInvestments": "5000791", "commonStockSharesOutstanding": "11839359", "intangibleAssetsExcludingGoodwill": "46066", "cashAndCashEquivalentsAtCarryingValue": "5000791", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-204752", "profitLoss": "None", "dividendPayout": "834781", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24420", "capitalExpenditures": "403963", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1080573", "cashflowFromInvestment": "-4296132", "stockBasedCompensation": "279656", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "834781", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-441275", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1367585", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4543872, "cost_of_revenue": 1399159, "gross_profit": 3144713, "research_and_development": null, "selling_general_admin": 1813184, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -37300, "depreciation_amortisation": 1367585, "ebitda": 1330285, "interest_expense": 1336415, "interest_income": null, "other_non_operating": null, "pretax_income": 144322, "tax_provision": 349074, "effective_tax_rate": null, "net_income": -1299604, "net_income_continuing_ops": -204752, "net_income_to_common": -1299604, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5000791, "short_term_investments": 23315787513, "net_receivables": 2329329, "inventory": 1196336, "other_current_assets": null, "total_current_assets": 12071590, "net_ppe": null, "goodwill": 2423000, "intangible_assets": 46066, "goodwill_and_intangibles": 2469066, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 166980098, "total_assets": 179051688, "short_term_debt": 3801562, "accounts_payable": 11029668, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15986033, "long_term_debt": 103338959, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 116333799, "total_liabilities": 132319832, "total_debt": 107140521, "preferred_stock": null, "minority_interest": null, "retained_earnings": -142294778, "total_equity": 38197787, "shares_outstanding": 11839359, "operating_cash_flow": 24420, "stock_based_compensation": 279656, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 403963, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4296132, "dividends_paid": 834781, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1080573, "free_cash_flow": 428383, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-37300", "ebitda": "1330285", "netIncome": "-1299604", "grossProfit": "3144713", "depreciation": "None", "totalRevenue": "4543872", "costOfRevenue": "1399159", "interestIncome": "398085", "incomeBeforeTax": "144322", "interestExpense": "1336415", "operatingIncome": "1331529", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "349074", "reportedCurrency": "USD", "netInterestIncome": "-938330", "nonInterestIncome": "None", "operatingExpenses": "1813184", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1399159", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1367585", "sellingGeneralAndAdministrative": "1813184", "netIncomeFromContinuingOperations": "-204752" }, "balance": { "goodwill": "2423000", "inventory": "1196336", "commonStock": "118497", "currentDebt": "None", "investments": "None", "totalAssets": "179051688", "longTermDebt": "103338959", "shortTermDebt": "3801562", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "46066", "reportedCurrency": "USD", "retainedEarnings": "-142294778", "totalLiabilities": "132319832", "otherCurrentAssets": "4741470", "totalCurrentAssets": "12071590", "currentLongTermDebt": "None", "longTermInvestments": "24099487", "shortTermInvestments": "23315787513", "currentNetReceivables": "2329329", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "166980098", "currentAccountsPayable": "11029668", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "137669175", "shortLongTermDebtTotal": "103370758", "totalShareholderEquity": "38197787", "capitalLeaseObligations": "31799", "otherCurrentLiabilities": "1154803", "totalCurrentLiabilities": "15986033", "otherNonCurrentLiabilities": "15753", "totalNonCurrentLiabilities": "116333799", "cashAndShortTermInvestments": "5000791", "commonStockSharesOutstanding": "11839359", "intangibleAssetsExcludingGoodwill": "46066", "cashAndCashEquivalentsAtCarryingValue": "5000791", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-204752", "profitLoss": "None", "dividendPayout": "834781", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24420", "capitalExpenditures": "403963", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1080573", "cashflowFromInvestment": "-4296132", "stockBasedCompensation": "279656", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "834781", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-441275", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1367585", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }