{ "ticker": { "uuid": "21ac86c2-702c-45b3-8bfa-2f5288aa356d", "symbol": "GIFT", "name": "RDE, Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/21ac86c2-702c-45b3-8bfa-2f5288aa356d/", "api_url": "https://sharemaestro.com/factors/api/tickers/21ac86c2-702c-45b3-8bfa-2f5288aa356d/" }, "ticker_metadata": { "id": 6258, "uuid": "21ac86c2-702c-45b3-8bfa-2f5288aa356d", "symbol": "GIFT", "name": "RDE, Inc.", "asset_type": "equity", "market_cap": 30528100, "stock_exchange_id": 2, "industry": "Internet Content & Information", "sector": "Communication Services", "description": "RDE, Inc. owns and operates a restaurant deal space in the United States. The company is headquartered in Schaumburg, Illinois.", "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": "21ac86c2-702c-45b3-8bfa-2f5288aa356d", "symbol": "GIFT", "name": "RDE, Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/21ac86c2-702c-45b3-8bfa-2f5288aa356d/", "api_url": "https://sharemaestro.com/factors/api/tickers/21ac86c2-702c-45b3-8bfa-2f5288aa356d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.58, "value": 0.52, "quality": 0.52, "momentum": 0.52, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 0.83, "market_cap": 27870678.73, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.462, "piotroski_f_score": 5, "momentum_12_1": -0.515, "volatility_252d": 0.6204 }, "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": "2026-06-07T06:50:07.986481+00:00", "batch_id": "" }, "size": { "price_close": 0.83, "market_cap": 27870678.73, "market_cap_usd": 27870678.73, "enterprise_value": 27919546.73, "shares_outstanding": 33579131, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.2974, "ptbv_ratio": null, "ps_ratio": 0.3388, "pcf_ratio": null, "pfcf_ratio": -156.723, "ev_ebitda": null, "ev_ebit": -2.845, "ev_sales": 0.3394, "ev_fcf": -156.9978, "earnings_yield": null, "fcf_yield": -0.0064, "price_to_sales": 0.3388, "price_to_book": 1.2974, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 2.9464 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1673, "operating_margin": -0.1193, "net_margin": -0.1206, "ebitda_margin": -0.0854, "fcf_margin": -0.0022, "roe": -0.462, "roa": -0.32, "roic": -0.3419, "roc_greenblatt": null, "asset_turnover": 2.6521, "cash_conversion": 0.0179, "accruals_ratio": -0.3142, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": -1.2166, "earnings_stability_5y": 0.5005, "revenue_stability_5y": 0.8787, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4438, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.444, "net_debt_to_ebitda": -0.007, "debt_to_assets": 0.1364, "interest_coverage": -16.1702, "current_ratio": 1.001, "quick_ratio": 0.6013, "net_debt": 48868, "local_beta": -0.0005, "volatility_252d": 0.6204, "volatility_60d": 1.4129, "max_drawdown_12m": -0.4824, "risk_adjusted_momentum": -0.8302 }, "growth": { "revenue_growth_1y": -0.0828, "revenue_growth_3y_cagr": -0.05, "revenue_growth_5y_cagr": 0.9931, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.0731, "revenue_growth": -0.0828, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0187, "price_return_3m": 0.048, "price_return_6m": -0.2589, "price_return_9m": -0.1942, "price_return_12m": -0.506, "price_return_12m_ex1m": -0.515, "momentum_6m": -0.2589, "momentum_12m": -0.506, "momentum_12_1": -0.515, "distance_from_52w_high": -0.4575, "distance_from_52w_low": 0.048, "relative_strength": -0.6639 }, "raw_ttm": { "revenue_ttm": 82262107, "gross_profit_ttm": 13765547, "ebit_ttm": -9813718, "ebitda_ttm": -7024790, "net_income_ttm": -9924734, "eps_diluted_ttm": -0.2956, "operating_cash_flow_ttm": -177847, "capital_expenditure_ttm": 13, "fcf_ttm": -177834, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 606903, "cash_and_equivalents": 4181974, "total_current_assets": 7738350, "total_current_liabilities": 7730719, "net_ppe": null, "total_assets": 31018113, "total_debt": 4230842, "total_equity": 21481400, "net_working_capital": -591672, "book_value_per_share": 0.6397, "retained_earnings": -101436653, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -436750, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 48, "quality_composite": 48, "momentum_composite": 48, "growth_composite": 48, "yield_composite": 48, "svqf_composite": 49, "vc1_composite": 48, "vc2_composite": 48, "vc3_composite": 48, "trending_value_composite": null, "overall_composite": 42, "quality_value_composite": 0.52, "os_score": 0.58, "value_percentile": 0.52, "quality_percentile": 0.52, "momentum_percentile": 0.52, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 75, "all_cap_buyback_rank": 61, "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": 2491, "ticker_id": 6258, "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": "2026-06-07T06:50:07.986481+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.83, "market_cap": 27870678.73, "market_cap_usd": 27870678.73, "enterprise_value": 27919546.73, "shares_outstanding": 33579131, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.29743307, "ptbv_ratio": null, "ps_ratio": 0.33880337, "pcf_ratio": null, "pfcf_ratio": -156.72300421, "ev_ebitda": null, "ev_ebit": -2.84495099, "ev_sales": 0.33939742, "ev_fcf": -156.9977998, "earnings_yield": null, "fcf_yield": -0.00636952, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.16733764, "operating_margin": -0.11929816, "net_margin": -0.1206477, "ebitda_margin": -0.08539521, "fcf_margin": -0.0021618, "roe": -0.46201523, "roa": -0.31996576, "roic": -0.34185773, "roc_greenblatt": null, "asset_turnover": 2.65206678, "cash_conversion": 0.01791826, "accruals_ratio": -0.31423211, "sbc_to_revenue": null, "debt_to_equity": 0.44395212, "net_debt_to_ebitda": -0.00695651, "debt_to_assets": 0.13639908, "interest_coverage": -16.17015899, "current_ratio": 1.0009871, "quick_ratio": 0.60129129, "net_debt": 48868, "revenue_growth_1y": -0.08280876, "revenue_growth_3y_cagr": -0.04996423, "revenue_growth_5y_cagr": 0.99312723, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.07305746, "piotroski_f_score": 5, "altman_z_score": -1.21657209, "earnings_stability_5y": 0.500473, "revenue_stability_5y": 0.878731, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01865488, "price_return_3m": 0.0479798, "price_return_6m": -0.25892857, "price_return_9m": -0.19417476, "price_return_12m": -0.50595238, "price_return_12m_ex1m": -0.515, "distance_from_52w_high": -0.45751634, "distance_from_52w_low": 0.0479798, "relative_strength": -0.66389343, "local_beta": -0.0005, "volatility_252d": 0.620362, "volatility_60d": 1.412918, "max_drawdown_12m": -0.48235294, "revenue_ttm": 82262107, "gross_profit_ttm": 13765547, "ebit_ttm": -9813718, "ebitda_ttm": -7024790, "net_income_ttm": -9924734, "eps_diluted_ttm": -0.29556256, "operating_cash_flow_ttm": -177847, "capital_expenditure_ttm": 13, "fcf_ttm": -177834, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 606903, "cash_and_equivalents": 4181974, "total_current_assets": 7738350, "total_current_liabilities": 7730719, "net_ppe": null, "total_assets": 31018113, "total_debt": 4230842, "total_equity": 21481400, "net_working_capital": -591672, "book_value_per_share": 0.63972471, "retained_earnings": -101436653, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -436750, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "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": 48, "quality_composite": 48, "momentum_composite": 48, "growth_composite": 48, "yield_composite": 48, "svqf_composite": 49, "vc1_composite": 48, "vc2_composite": 48, "vc3_composite": 48, "trending_value_composite": null, "overall_composite": 42, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 75, "all_cap_buyback_rank": 61, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.83, "os": 0.58, "value": 0.52, "quality": 0.52, "momentum": 0.52, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.462, "momentum_12_1": -0.515, "complete_fields": { "id": 2491, "ticker_id": 6258, "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": "2026-06-07T06:50:07.986481+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.83, "market_cap": 27870678.73, "market_cap_usd": 27870678.73, "enterprise_value": 27919546.73, "shares_outstanding": 33579131, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.29743307, "ptbv_ratio": null, "ps_ratio": 0.33880337, "pcf_ratio": null, "pfcf_ratio": -156.72300421, "ev_ebitda": null, "ev_ebit": -2.84495099, "ev_sales": 0.33939742, "ev_fcf": -156.9977998, "earnings_yield": null, "fcf_yield": -0.00636952, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.16733764, "operating_margin": -0.11929816, "net_margin": -0.1206477, "ebitda_margin": -0.08539521, "fcf_margin": -0.0021618, "roe": -0.46201523, "roa": -0.31996576, "roic": -0.34185773, "roc_greenblatt": null, "asset_turnover": 2.65206678, "cash_conversion": 0.01791826, "accruals_ratio": -0.31423211, "sbc_to_revenue": null, "debt_to_equity": 0.44395212, "net_debt_to_ebitda": -0.00695651, "debt_to_assets": 0.13639908, "interest_coverage": -16.17015899, "current_ratio": 1.0009871, "quick_ratio": 0.60129129, "net_debt": 48868, "revenue_growth_1y": -0.08280876, "revenue_growth_3y_cagr": -0.04996423, "revenue_growth_5y_cagr": 0.99312723, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.07305746, "piotroski_f_score": 5, "altman_z_score": -1.21657209, "earnings_stability_5y": 0.500473, "revenue_stability_5y": 0.878731, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01865488, "price_return_3m": 0.0479798, "price_return_6m": -0.25892857, "price_return_9m": -0.19417476, "price_return_12m": -0.50595238, "price_return_12m_ex1m": -0.515, "distance_from_52w_high": -0.45751634, "distance_from_52w_low": 0.0479798, "relative_strength": -0.66389343, "local_beta": -0.0005, "volatility_252d": 0.620362, "volatility_60d": 1.412918, "max_drawdown_12m": -0.48235294, "revenue_ttm": 82262107, "gross_profit_ttm": 13765547, "ebit_ttm": -9813718, "ebitda_ttm": -7024790, "net_income_ttm": -9924734, "eps_diluted_ttm": -0.29556256, "operating_cash_flow_ttm": -177847, "capital_expenditure_ttm": 13, "fcf_ttm": -177834, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 606903, "cash_and_equivalents": 4181974, "total_current_assets": 7738350, "total_current_liabilities": 7730719, "net_ppe": null, "total_assets": 31018113, "total_debt": 4230842, "total_equity": 21481400, "net_working_capital": -591672, "book_value_per_share": 0.63972471, "retained_earnings": -101436653, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -436750, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "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": 48, "quality_composite": 48, "momentum_composite": 48, "growth_composite": 48, "yield_composite": 48, "svqf_composite": 49, "vc1_composite": 48, "vc2_composite": 48, "vc3_composite": 48, "trending_value_composite": null, "overall_composite": 42, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 75, "all_cap_buyback_rank": 61, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "income_statement": { "revenue": 83181716, "cost_of_revenue": 70603410, "gross_profit": 12578306, "ebit": -10354746, "ebitda": -7437698, "pretax_income": -11000454, "tax_provision": -508796, "net_income": -10491658, "net_income_to_common": -10491658, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3654944, "total_current_assets": 7745475, "total_assets": 31841058, "short_term_debt": 3630173, "long_term_debt": 651349, "total_debt": 4281522, "total_liabilities": 9530111, "total_equity": 22310947, "shares_outstanding": 29845707, "goodwill_and_intangibles": 22495492 }, "cash_flow": { "operating_cash_flow": -1590074, "capital_expenditure": 4, "free_cash_flow": -1590070, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 80551, "ticker_id": 6258, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10354746", "ebitda": "-7437698", "netIncome": "-10491658", "grossProfit": "12578306", "depreciation": "None", "totalRevenue": "83181716", "costOfRevenue": "70603410", "interestIncome": "15511", "incomeBeforeTax": "-11000454", "interestExpense": "699759", "operatingIncome": "-10354746", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-508796", "reportedCurrency": "USD", "netInterestIncome": "-684248", "nonInterestIncome": "None", "operatingExpenses": "22933052", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70603410", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2917048", "sellingGeneralAndAdministrative": "22933052", "netIncomeFromContinuingOperations": "-10491658" }, "balance": { "goodwill": "20007670", "inventory": "3751549", "commonStock": "33147", "currentDebt": "None", "investments": "None", "totalAssets": "31841058", "longTermDebt": "651349", "shortTermDebt": "3630173", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2487822", "reportedCurrency": "USD", "retainedEarnings": "-98786245", "totalLiabilities": "9530111", "otherCurrentAssets": "196104", "totalCurrentAssets": "7745475", "currentLongTermDebt": "3271312", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142878", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24095583", "currentAccountsPayable": "1815727", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5056032", "totalShareholderEquity": "22310947", "capitalLeaseObligations": "1133371", "otherCurrentLiabilities": "1919977", "totalCurrentLiabilities": "7496252", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2033858", "cashAndShortTermInvestments": "3654944", "commonStockSharesOutstanding": "29845707", "intangibleAssetsExcludingGoodwill": "2487822", "cashAndCashEquivalentsAtCarryingValue": "3654944", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10491658", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "389631", "operatingCashflow": "-1590074", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "833633", "cashflowFromInvestment": "109543", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2917048", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 83181716, "cost_of_revenue": 70603410, "gross_profit": 12578306, "research_and_development": null, "selling_general_admin": 22933052, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10354746, "depreciation_amortisation": 2917048, "ebitda": -7437698, "interest_expense": 699759, "interest_income": null, "other_non_operating": null, "pretax_income": -11000454, "tax_provision": -508796, "effective_tax_rate": null, "net_income": -10491658, "net_income_continuing_ops": -10491658, "net_income_to_common": -10491658, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3654944, "short_term_investments": null, "net_receivables": 142878, "inventory": 3751549, "other_current_assets": null, "total_current_assets": 7745475, "net_ppe": null, "goodwill": 20007670, "intangible_assets": 2487822, "goodwill_and_intangibles": 22495492, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24095583, "total_assets": 31841058, "short_term_debt": 3630173, "accounts_payable": 1815727, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7496252, "long_term_debt": 651349, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2033858, "total_liabilities": 9530111, "total_debt": 4281522, "preferred_stock": null, "minority_interest": null, "retained_earnings": -98786245, "total_equity": 22310947, "shares_outstanding": 29845707, "operating_cash_flow": -1590074, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": 109543, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 833633, "free_cash_flow": -1590070, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10354746", "ebitda": "-7437698", "netIncome": "-10491658", "grossProfit": "12578306", "depreciation": "None", "totalRevenue": "83181716", "costOfRevenue": "70603410", "interestIncome": "15511", "incomeBeforeTax": "-11000454", "interestExpense": "699759", "operatingIncome": "-10354746", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-508796", "reportedCurrency": "USD", "netInterestIncome": "-684248", "nonInterestIncome": "None", "operatingExpenses": "22933052", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70603410", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2917048", "sellingGeneralAndAdministrative": "22933052", "netIncomeFromContinuingOperations": "-10491658" }, "balance": { "goodwill": "20007670", "inventory": "3751549", "commonStock": "33147", "currentDebt": "None", "investments": "None", "totalAssets": "31841058", "longTermDebt": "651349", "shortTermDebt": "3630173", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2487822", "reportedCurrency": "USD", "retainedEarnings": "-98786245", "totalLiabilities": "9530111", "otherCurrentAssets": "196104", "totalCurrentAssets": "7745475", "currentLongTermDebt": "3271312", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142878", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24095583", "currentAccountsPayable": "1815727", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5056032", "totalShareholderEquity": "22310947", "capitalLeaseObligations": "1133371", "otherCurrentLiabilities": "1919977", "totalCurrentLiabilities": "7496252", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2033858", "cashAndShortTermInvestments": "3654944", "commonStockSharesOutstanding": "29845707", "intangibleAssetsExcludingGoodwill": "2487822", "cashAndCashEquivalentsAtCarryingValue": "3654944", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10491658", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "389631", "operatingCashflow": "-1590074", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "833633", "cashflowFromInvestment": "109543", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2917048", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "income_statement": { "revenue": 88934036, "cost_of_revenue": 77262229, "gross_profit": 11671807, "ebit": -18375726, "ebitda": -15944058, "pretax_income": -19509080, "tax_provision": -677000, "net_income": -18832080, "net_income_to_common": -18832080, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2316050, "total_current_assets": 8645932, "total_assets": 35483716, "short_term_debt": 7942735, "long_term_debt": 615000, "total_debt": 8557735, "total_liabilities": 14721380, "total_equity": 20762336, "shares_outstanding": 25745000, "goodwill_and_intangibles": 24276002 }, "cash_flow": { "operating_cash_flow": -2551870, "capital_expenditure": 0, "free_cash_flow": -2551870, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 80556, "ticker_id": 6258, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18375726", "ebitda": "-15944058", "netIncome": "-18832080", "grossProfit": "11671807", "depreciation": "None", "totalRevenue": "88934036", "costOfRevenue": "77262229", "interestIncome": "0", "incomeBeforeTax": "-19509080", "interestExpense": "1133000", "operatingIncome": "-18375726", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-677000", "reportedCurrency": "USD", "netInterestIncome": "-1133354", "nonInterestIncome": "None", "operatingExpenses": "30047533", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77262229", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2431668", "sellingGeneralAndAdministrative": "26722871", "netIncomeFromContinuingOperations": "-18832080" }, "balance": { "goodwill": "20007670", "inventory": "4116180", "commonStock": "27015", "currentDebt": "None", "investments": "None", "totalAssets": "35483716", "longTermDebt": "615000", "shortTermDebt": "7942735", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4268332", "reportedCurrency": "USD", "retainedEarnings": "-88294587", "totalLiabilities": "14721380", "otherCurrentAssets": "1322036", "totalCurrentAssets": "8645932", "currentLongTermDebt": "7626123", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "891666", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26837784", "currentAccountsPayable": "1966616", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9691106", "totalShareholderEquity": "20762336", "capitalLeaseObligations": "1449983", "otherCurrentLiabilities": "1768607", "totalCurrentLiabilities": "11850009", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2871371", "cashAndShortTermInvestments": "2316050", "commonStockSharesOutstanding": "25745000", "intangibleAssetsExcludingGoodwill": "4268332", "cashAndCashEquivalentsAtCarryingValue": "2316050", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18832080", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "97093", "operatingCashflow": "-2551870", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2027009", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3904642", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 88934036, "cost_of_revenue": 77262229, "gross_profit": 11671807, "research_and_development": null, "selling_general_admin": 26722871, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18375726, "depreciation_amortisation": 2431668, "ebitda": -15944058, "interest_expense": 1133000, "interest_income": null, "other_non_operating": null, "pretax_income": -19509080, "tax_provision": -677000, "effective_tax_rate": null, "net_income": -18832080, "net_income_continuing_ops": -18832080, "net_income_to_common": -18832080, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2316050, "short_term_investments": null, "net_receivables": 891666, "inventory": 4116180, "other_current_assets": null, "total_current_assets": 8645932, "net_ppe": null, "goodwill": 20007670, "intangible_assets": 4268332, "goodwill_and_intangibles": 24276002, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26837784, "total_assets": 35483716, "short_term_debt": 7942735, "accounts_payable": 1966616, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11850009, "long_term_debt": 615000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2871371, "total_liabilities": 14721380, "total_debt": 8557735, "preferred_stock": null, "minority_interest": null, "retained_earnings": -88294587, "total_equity": 20762336, "shares_outstanding": 25745000, "operating_cash_flow": -2551870, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2027009, "free_cash_flow": -2551870, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18375726", "ebitda": "-15944058", "netIncome": "-18832080", "grossProfit": "11671807", "depreciation": "None", "totalRevenue": "88934036", "costOfRevenue": "77262229", "interestIncome": "0", "incomeBeforeTax": "-19509080", "interestExpense": "1133000", "operatingIncome": "-18375726", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-677000", "reportedCurrency": "USD", "netInterestIncome": "-1133354", "nonInterestIncome": "None", "operatingExpenses": "30047533", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77262229", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2431668", "sellingGeneralAndAdministrative": "26722871", "netIncomeFromContinuingOperations": "-18832080" }, "balance": { "goodwill": "20007670", "inventory": "4116180", "commonStock": "27015", "currentDebt": "None", "investments": "None", "totalAssets": "35483716", "longTermDebt": "615000", "shortTermDebt": "7942735", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4268332", "reportedCurrency": "USD", "retainedEarnings": "-88294587", "totalLiabilities": "14721380", "otherCurrentAssets": "1322036", "totalCurrentAssets": "8645932", "currentLongTermDebt": "7626123", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "891666", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26837784", "currentAccountsPayable": "1966616", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9691106", "totalShareholderEquity": "20762336", "capitalLeaseObligations": "1449983", "otherCurrentLiabilities": "1768607", "totalCurrentLiabilities": "11850009", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2871371", "cashAndShortTermInvestments": "2316050", "commonStockSharesOutstanding": "25745000", "intangibleAssetsExcludingGoodwill": "4268332", "cashAndCashEquivalentsAtCarryingValue": "2316050", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18832080", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "97093", "operatingCashflow": "-2551870", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2027009", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3904642", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "income_statement": { "revenue": 87146804, "cost_of_revenue": 77719532, "gross_profit": 9427272, "ebit": -7111666, "ebitda": -6811666, "pretax_income": -5114872, "tax_provision": 29673, "net_income": -5144545, "net_income_to_common": -5144545, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4099737, "total_current_assets": 10110294, "total_assets": 39762014, "short_term_debt": 7748506, "long_term_debt": 1458270, "total_debt": 9206776, "total_liabilities": 15440820, "total_equity": 24321194, "shares_outstanding": 15927387, "goodwill_and_intangibles": 26707669 }, "cash_flow": { "operating_cash_flow": -541791, "capital_expenditure": 900000, "free_cash_flow": 358209, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 80561, "ticker_id": 6258, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7111666", "ebitda": "-6811666", "netIncome": "-5144545", "grossProfit": "9427272", "depreciation": "None", "totalRevenue": "87146804", "costOfRevenue": "77719532", "interestIncome": "None", "incomeBeforeTax": "-5114872", "interestExpense": "2890466", "operatingIncome": "-8100406", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "29673", "reportedCurrency": "USD", "netInterestIncome": "-2890466", "nonInterestIncome": "None", "operatingExpenses": "17527678", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77719532", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "300000", "sellingGeneralAndAdministrative": "15431907", "netIncomeFromContinuingOperations": "-124545" }, "balance": { "goodwill": "20007669", "inventory": "4152273", "commonStock": "24114", "currentDebt": "None", "investments": "None", "totalAssets": "39762014", "longTermDebt": "1458270", "shortTermDebt": "7748506", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6700000", "reportedCurrency": "USD", "retainedEarnings": "-69462507", "totalLiabilities": "15440820", "otherCurrentAssets": "177119", "totalCurrentAssets": "10110294", "currentLongTermDebt": "7614031", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1681165", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29651720", "currentAccountsPayable": "2218285", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9409605", "totalShareholderEquity": "24321194", "capitalLeaseObligations": "337304", "otherCurrentLiabilities": "1675934", "totalCurrentLiabilities": "11979721", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3461099", "cashAndShortTermInvestments": "4099737", "commonStockSharesOutstanding": "15927387", "intangibleAssetsExcludingGoodwill": "6700000", "cashAndCashEquivalentsAtCarryingValue": "4099737", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-124545", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "816853", "operatingCashflow": "-541791", "capitalExpenditures": "900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1462376", "cashflowFromInvestment": "-900000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1590190", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 87146804, "cost_of_revenue": 77719532, "gross_profit": 9427272, "research_and_development": null, "selling_general_admin": 15431907, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7111666, "depreciation_amortisation": 300000, "ebitda": -6811666, "interest_expense": 2890466, "interest_income": null, "other_non_operating": null, "pretax_income": -5114872, "tax_provision": 29673, "effective_tax_rate": null, "net_income": -5144545, "net_income_continuing_ops": -124545, "net_income_to_common": -5144545, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4099737, "short_term_investments": null, "net_receivables": 1681165, "inventory": 4152273, "other_current_assets": null, "total_current_assets": 10110294, "net_ppe": null, "goodwill": 20007669, "intangible_assets": 6700000, "goodwill_and_intangibles": 26707669, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29651720, "total_assets": 39762014, "short_term_debt": 7748506, "accounts_payable": 2218285, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11979721, "long_term_debt": 1458270, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3461099, "total_liabilities": 15440820, "total_debt": 9206776, "preferred_stock": null, "minority_interest": null, "retained_earnings": -69462507, "total_equity": 24321194, "shares_outstanding": 15927387, "operating_cash_flow": -541791, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1462376, "free_cash_flow": 358209, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7111666", "ebitda": "-6811666", "netIncome": "-5144545", "grossProfit": "9427272", "depreciation": "None", "totalRevenue": "87146804", "costOfRevenue": "77719532", "interestIncome": "None", "incomeBeforeTax": "-5114872", "interestExpense": "2890466", "operatingIncome": "-8100406", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "29673", "reportedCurrency": "USD", "netInterestIncome": "-2890466", "nonInterestIncome": "None", "operatingExpenses": "17527678", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77719532", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "300000", "sellingGeneralAndAdministrative": "15431907", "netIncomeFromContinuingOperations": "-124545" }, "balance": { "goodwill": "20007669", "inventory": "4152273", "commonStock": "24114", "currentDebt": "None", "investments": "None", "totalAssets": "39762014", "longTermDebt": "1458270", "shortTermDebt": "7748506", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6700000", "reportedCurrency": "USD", "retainedEarnings": "-69462507", "totalLiabilities": "15440820", "otherCurrentAssets": "177119", "totalCurrentAssets": "10110294", "currentLongTermDebt": "7614031", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1681165", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29651720", "currentAccountsPayable": "2218285", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9409605", "totalShareholderEquity": "24321194", "capitalLeaseObligations": "337304", "otherCurrentLiabilities": "1675934", "totalCurrentLiabilities": "11979721", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3461099", "cashAndShortTermInvestments": "4099737", "commonStockSharesOutstanding": "15927387", "intangibleAssetsExcludingGoodwill": "6700000", "cashAndCashEquivalentsAtCarryingValue": "4099737", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-124545", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "816853", "operatingCashflow": "-541791", "capitalExpenditures": "900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1462376", "cashflowFromInvestment": "-900000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1590190", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "income_statement": { "revenue": 97008102, "cost_of_revenue": 90205742, "gross_profit": 6802360, "ebit": -4766148, "ebitda": -3741779, "pretax_income": -8323679, "tax_provision": 899, "net_income": -8324579, "net_income_to_common": -8324579, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2040680, "total_current_assets": 8577355, "total_assets": 13136294, "short_term_debt": 32455089, "long_term_debt": 772853, "total_debt": 33227942, "total_liabilities": 34450128, "total_equity": -21313834, "shares_outstanding": 13774000, "goodwill_and_intangibles": 550000 }, "cash_flow": { "operating_cash_flow": -102411, "capital_expenditure": 1000479, "free_cash_flow": 898068, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 80566, "ticker_id": 6258, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4766148", "ebitda": "-3741779", "netIncome": "-8324579", "grossProfit": "6802360", "depreciation": "None", "totalRevenue": "97008102", "costOfRevenue": "90205742", "interestIncome": "None", "incomeBeforeTax": "-8323679", "interestExpense": "2723000", "operatingIncome": "-5600348", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "899", "reportedCurrency": "USD", "netInterestIncome": "-2723332", "nonInterestIncome": "None", "operatingExpenses": "12402708", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90205742", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1024369", "sellingGeneralAndAdministrative": "10306738", "netIncomeFromContinuingOperations": "-8324579" }, "balance": { "goodwill": "0", "inventory": "4969126", "commonStock": "2900", "currentDebt": "None", "investments": "None", "totalAssets": "13136294", "longTermDebt": "772853", "shortTermDebt": "32455089", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "550000", "reportedCurrency": "USD", "retainedEarnings": "-30335139", "totalLiabilities": "34450128", "otherCurrentAssets": "57313", "totalCurrentAssets": "8577355", "currentLongTermDebt": "32263138", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1510236", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4558939", "currentAccountsPayable": "1213963", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "33294632", "totalShareholderEquity": "-21313834", "capitalLeaseObligations": "258641", "otherCurrentLiabilities": "501559", "totalCurrentLiabilities": "34383438", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "66690", "cashAndShortTermInvestments": "2040680", "commonStockSharesOutstanding": "13774000", "intangibleAssetsExcludingGoodwill": "550000", "cashAndCashEquivalentsAtCarryingValue": "2040680", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8324579", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "455629", "operatingCashflow": "-102411", "capitalExpenditures": "1000479", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "409331", "cashflowFromInvestment": "-1000479", "stockBasedCompensation": "275620", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4702602", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 97008102, "cost_of_revenue": 90205742, "gross_profit": 6802360, "research_and_development": null, "selling_general_admin": 10306738, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4766148, "depreciation_amortisation": 1024369, "ebitda": -3741779, "interest_expense": 2723000, "interest_income": null, "other_non_operating": null, "pretax_income": -8323679, "tax_provision": 899, "effective_tax_rate": null, "net_income": -8324579, "net_income_continuing_ops": -8324579, "net_income_to_common": -8324579, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2040680, "short_term_investments": null, "net_receivables": 1510236, "inventory": 4969126, "other_current_assets": null, "total_current_assets": 8577355, "net_ppe": null, "goodwill": 0, "intangible_assets": 550000, "goodwill_and_intangibles": 550000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4558939, "total_assets": 13136294, "short_term_debt": 32455089, "accounts_payable": 1213963, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34383438, "long_term_debt": 772853, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 66690, "total_liabilities": 34450128, "total_debt": 33227942, "preferred_stock": null, "minority_interest": null, "retained_earnings": -30335139, "total_equity": -21313834, "shares_outstanding": 13774000, "operating_cash_flow": -102411, "stock_based_compensation": 275620, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1000479, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1000479, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 409331, "free_cash_flow": 898068, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4766148", "ebitda": "-3741779", "netIncome": "-8324579", "grossProfit": "6802360", "depreciation": "None", "totalRevenue": "97008102", "costOfRevenue": "90205742", "interestIncome": "None", "incomeBeforeTax": "-8323679", "interestExpense": "2723000", "operatingIncome": "-5600348", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "899", "reportedCurrency": "USD", "netInterestIncome": "-2723332", "nonInterestIncome": "None", "operatingExpenses": "12402708", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90205742", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1024369", "sellingGeneralAndAdministrative": "10306738", "netIncomeFromContinuingOperations": "-8324579" }, "balance": { "goodwill": "0", "inventory": "4969126", "commonStock": "2900", "currentDebt": "None", "investments": "None", "totalAssets": "13136294", "longTermDebt": "772853", "shortTermDebt": "32455089", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "550000", "reportedCurrency": "USD", "retainedEarnings": "-30335139", "totalLiabilities": "34450128", "otherCurrentAssets": "57313", "totalCurrentAssets": "8577355", "currentLongTermDebt": "32263138", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1510236", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4558939", "currentAccountsPayable": "1213963", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "33294632", "totalShareholderEquity": "-21313834", "capitalLeaseObligations": "258641", "otherCurrentLiabilities": "501559", "totalCurrentLiabilities": "34383438", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "66690", "cashAndShortTermInvestments": "2040680", "commonStockSharesOutstanding": "13774000", "intangibleAssetsExcludingGoodwill": "550000", "cashAndCashEquivalentsAtCarryingValue": "2040680", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8324579", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "455629", "operatingCashflow": "-102411", "capitalExpenditures": "1000479", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "409331", "cashflowFromInvestment": "-1000479", "stockBasedCompensation": "275620", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4702602", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "income_statement": { "revenue": 3323509, "cost_of_revenue": 394023, "gross_profit": 2929486, "ebit": -4937665, "ebitda": -4313665, "pretax_income": -4991223, "tax_provision": null, "net_income": -4991223, "net_income_to_common": -4991223, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1930325, "total_current_assets": 2289036, "total_assets": 2508775, "short_term_debt": 153151, "long_term_debt": 3352041, "total_debt": 3505192, "total_liabilities": 5528514, "total_equity": -3019739, "shares_outstanding": 12277922, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1260191, "capital_expenditure": 0, "free_cash_flow": -1260191, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 80570, "ticker_id": 6258, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4937665", "ebitda": "-4313665", "netIncome": "-4991223", "grossProfit": "2929486", "depreciation": "None", "totalRevenue": "3323509", "costOfRevenue": "394023", "interestIncome": "None", "incomeBeforeTax": "-4991223", "interestExpense": "124293", "operatingIncome": "-5507695", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-131793", "nonInterestIncome": "None", "operatingExpenses": "8437181", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "394023", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "624000", "sellingGeneralAndAdministrative": "6641210", "netIncomeFromContinuingOperations": "-4991223" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "12880", "currentDebt": "None", "investments": "None", "totalAssets": "2508775", "longTermDebt": "3352041", "shortTermDebt": "153151", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-60291235", "totalLiabilities": "5528514", "otherCurrentAssets": "240611", "totalCurrentAssets": "2289036", "currentLongTermDebt": "42652", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118100", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "219739", "currentAccountsPayable": "976605", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3616789", "totalShareholderEquity": "-3019739", "capitalLeaseObligations": "222096", "otherCurrentLiabilities": "704715", "totalCurrentLiabilities": "2064876", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3463638", "cashAndShortTermInvestments": "1930325", "commonStockSharesOutstanding": "12277922", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1930325", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4991223", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1260191", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2589940", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "624000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3323509, "cost_of_revenue": 394023, "gross_profit": 2929486, "research_and_development": null, "selling_general_admin": 6641210, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4937665, "depreciation_amortisation": 624000, "ebitda": -4313665, "interest_expense": 124293, "interest_income": null, "other_non_operating": null, "pretax_income": -4991223, "tax_provision": null, "effective_tax_rate": null, "net_income": -4991223, "net_income_continuing_ops": -4991223, "net_income_to_common": -4991223, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1930325, "short_term_investments": null, "net_receivables": 118100, "inventory": null, "other_current_assets": null, "total_current_assets": 2289036, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 219739, "total_assets": 2508775, "short_term_debt": 153151, "accounts_payable": 976605, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2064876, "long_term_debt": 3352041, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3463638, "total_liabilities": 5528514, "total_debt": 3505192, "preferred_stock": null, "minority_interest": null, "retained_earnings": -60291235, "total_equity": -3019739, "shares_outstanding": 12277922, "operating_cash_flow": -1260191, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2589940, "free_cash_flow": -1260191, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4937665", "ebitda": "-4313665", "netIncome": "-4991223", "grossProfit": "2929486", "depreciation": "None", "totalRevenue": "3323509", "costOfRevenue": "394023", "interestIncome": "None", "incomeBeforeTax": "-4991223", "interestExpense": "124293", "operatingIncome": "-5507695", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-131793", "nonInterestIncome": "None", "operatingExpenses": "8437181", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "394023", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "624000", "sellingGeneralAndAdministrative": "6641210", "netIncomeFromContinuingOperations": "-4991223" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "12880", "currentDebt": "None", "investments": "None", "totalAssets": "2508775", "longTermDebt": "3352041", "shortTermDebt": "153151", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-60291235", "totalLiabilities": "5528514", "otherCurrentAssets": "240611", "totalCurrentAssets": "2289036", "currentLongTermDebt": "42652", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118100", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "219739", "currentAccountsPayable": "976605", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3616789", "totalShareholderEquity": "-3019739", "capitalLeaseObligations": "222096", "otherCurrentLiabilities": "704715", "totalCurrentLiabilities": "2064876", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3463638", "cashAndShortTermInvestments": "1930325", "commonStockSharesOutstanding": "12277922", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1930325", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4991223", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1260191", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2589940", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "624000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "income_statement": { "revenue": 2644556, "cost_of_revenue": 436715, "gross_profit": 2207841, "ebit": -4684549, "ebitda": -3964549, "pretax_income": -6670942, "tax_provision": null, "net_income": -3775659, "net_income_to_common": -3775659, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 601000, "total_current_assets": 1103000, "total_assets": 2630000, "short_term_debt": 942000, "long_term_debt": null, "total_debt": 942000, "total_liabilities": 5236000, "total_equity": -2606000, "shares_outstanding": 6183000, "goodwill_and_intangibles": 1194000 }, "cash_flow": { "operating_cash_flow": -792000, "capital_expenditure": 0, "free_cash_flow": -792000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 80572, "ticker_id": 6258, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4684549", "ebitda": "-3964549", "netIncome": "-3775659", "grossProfit": "2207841", "depreciation": "None", "totalRevenue": "2644556", "costOfRevenue": "436715", "interestIncome": "None", "incomeBeforeTax": "-6670942", "interestExpense": "1085000", "operatingIncome": "-4684548", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6892389", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "436715", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "720000", "sellingGeneralAndAdministrative": "5607200", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "334000", "inventory": "None", "commonStock": "458000", "currentDebt": "None", "investments": "None", "totalAssets": "2630000", "longTermDebt": "None", "shortTermDebt": "942000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "860000", "reportedCurrency": "None", "retainedEarnings": "-55299000", "totalLiabilities": "5236000", "otherCurrentAssets": "205000", "totalCurrentAssets": "1103000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "297000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1527000", "currentAccountsPayable": "977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3606000", "totalShareholderEquity": "-2606000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "653000", "totalCurrentLiabilities": "2572000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2664000", "cashAndShortTermInvestments": "601000", "commonStockSharesOutstanding": "6183000", "intangibleAssetsExcludingGoodwill": "860000", "cashAndCashEquivalentsAtCarryingValue": "601000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6670000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-792000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1213000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "782000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2644556, "cost_of_revenue": 436715, "gross_profit": 2207841, "research_and_development": null, "selling_general_admin": 5607200, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4684549, "depreciation_amortisation": 720000, "ebitda": -3964549, "interest_expense": 1085000, "interest_income": null, "other_non_operating": null, "pretax_income": -6670942, "tax_provision": null, "effective_tax_rate": null, "net_income": -3775659, "net_income_continuing_ops": null, "net_income_to_common": -3775659, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 601000, "short_term_investments": null, "net_receivables": 297000, "inventory": null, "other_current_assets": null, "total_current_assets": 1103000, "net_ppe": null, "goodwill": 334000, "intangible_assets": 860000, "goodwill_and_intangibles": 1194000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1527000, "total_assets": 2630000, "short_term_debt": 942000, "accounts_payable": 977000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2572000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2664000, "total_liabilities": 5236000, "total_debt": 942000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -55299000, "total_equity": -2606000, "shares_outstanding": 6183000, "operating_cash_flow": -792000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1213000, "free_cash_flow": -792000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4684549", "ebitda": "-3964549", "netIncome": "-3775659", "grossProfit": "2207841", "depreciation": "None", "totalRevenue": "2644556", "costOfRevenue": "436715", "interestIncome": "None", "incomeBeforeTax": "-6670942", "interestExpense": "1085000", "operatingIncome": "-4684548", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6892389", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "436715", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "720000", "sellingGeneralAndAdministrative": "5607200", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "334000", "inventory": "None", "commonStock": "458000", "currentDebt": "None", "investments": "None", "totalAssets": "2630000", "longTermDebt": "None", "shortTermDebt": "942000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "860000", "reportedCurrency": "None", "retainedEarnings": "-55299000", "totalLiabilities": "5236000", "otherCurrentAssets": "205000", "totalCurrentAssets": "1103000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "297000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1527000", "currentAccountsPayable": "977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3606000", "totalShareholderEquity": "-2606000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "653000", "totalCurrentLiabilities": "2572000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2664000", "cashAndShortTermInvestments": "601000", "commonStockSharesOutstanding": "6183000", "intangibleAssetsExcludingGoodwill": "860000", "cashAndCashEquivalentsAtCarryingValue": "601000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6670000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-792000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1213000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "782000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "income_statement": { "revenue": 4144000, "cost_of_revenue": 2592000, "gross_profit": 1552000, "ebit": -12648000, "ebitda": -10119000, "pretax_income": -13982000, "tax_provision": null, "net_income": -13982000, "net_income_to_common": -13982000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216000, "total_current_assets": 439000, "total_assets": 587000, "short_term_debt": 4585000, "long_term_debt": null, "total_debt": 4585000, "total_liabilities": 8413000, "total_equity": -7826000, "shares_outstanding": 2979000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -706000, "capital_expenditure": 0, "free_cash_flow": -706000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 80577, "ticker_id": 6258, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12648000", "ebitda": "-10119000", "netIncome": "-13982000", "grossProfit": "1552000", "depreciation": "None", "totalRevenue": "4144000", "costOfRevenue": "2592000", "interestIncome": "None", "incomeBeforeTax": "-13982000", "interestExpense": "1334000", "operatingIncome": "-12824000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "14376000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2592000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2529000", "sellingGeneralAndAdministrative": "3485000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "0", "inventory": "15000", "commonStock": "450000", "currentDebt": "None", "investments": "None", "totalAssets": "587000", "longTermDebt": "None", "shortTermDebt": "4585000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-51524000", "totalLiabilities": "8413000", "otherCurrentAssets": "180000", "totalCurrentAssets": "439000", "currentLongTermDebt": "4577000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "148000", "currentAccountsPayable": "866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4683000", "totalShareholderEquity": "-7826000", "capitalLeaseObligations": "106000", "otherCurrentLiabilities": "2724000", "totalCurrentLiabilities": "8315000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "98000", "cashAndShortTermInvestments": "216000", "commonStockSharesOutstanding": "2979000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13982000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "43000", "operatingCashflow": "-706000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "805000", "cashflowFromInvestment": "None", "stockBasedCompensation": "942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2529000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4144000, "cost_of_revenue": 2592000, "gross_profit": 1552000, "research_and_development": null, "selling_general_admin": 3485000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12648000, "depreciation_amortisation": 2529000, "ebitda": -10119000, "interest_expense": 1334000, "interest_income": null, "other_non_operating": null, "pretax_income": -13982000, "tax_provision": null, "effective_tax_rate": null, "net_income": -13982000, "net_income_continuing_ops": null, "net_income_to_common": -13982000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216000, "short_term_investments": null, "net_receivables": 28000, "inventory": 15000, "other_current_assets": null, "total_current_assets": 439000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 148000, "total_assets": 587000, "short_term_debt": 4585000, "accounts_payable": 866000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8315000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 98000, "total_liabilities": 8413000, "total_debt": 4585000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -51524000, "total_equity": -7826000, "shares_outstanding": 2979000, "operating_cash_flow": -706000, "stock_based_compensation": 942000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 805000, "free_cash_flow": -706000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12648000", "ebitda": "-10119000", "netIncome": "-13982000", "grossProfit": "1552000", "depreciation": "None", "totalRevenue": "4144000", "costOfRevenue": "2592000", "interestIncome": "None", "incomeBeforeTax": "-13982000", "interestExpense": "1334000", "operatingIncome": "-12824000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "14376000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2592000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2529000", "sellingGeneralAndAdministrative": "3485000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "0", "inventory": "15000", "commonStock": "450000", "currentDebt": "None", "investments": "None", "totalAssets": "587000", "longTermDebt": "None", "shortTermDebt": "4585000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-51524000", "totalLiabilities": "8413000", "otherCurrentAssets": "180000", "totalCurrentAssets": "439000", "currentLongTermDebt": "4577000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "148000", "currentAccountsPayable": "866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4683000", "totalShareholderEquity": "-7826000", "capitalLeaseObligations": "106000", "otherCurrentLiabilities": "2724000", "totalCurrentLiabilities": "8315000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "98000", "cashAndShortTermInvestments": "216000", "commonStockSharesOutstanding": "2979000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13982000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "43000", "operatingCashflow": "-706000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "805000", "cashflowFromInvestment": "None", "stockBasedCompensation": "942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2529000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "income_statement": { "revenue": 567000, "cost_of_revenue": 362000, "gross_profit": 205000, "ebit": -591000, "ebitda": -276000, "pretax_income": -1180000, "tax_provision": null, "net_income": -1180000, "net_income_to_common": -1180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117000, "total_current_assets": 1353000, "total_assets": 12250000, "short_term_debt": 3797000, "long_term_debt": null, "total_debt": 3797000, "total_liabilities": 6987000, "total_equity": 5263000, "shares_outstanding": 1548000, "goodwill_and_intangibles": 10891000 }, "cash_flow": { "operating_cash_flow": -476000, "capital_expenditure": 0, "free_cash_flow": -476000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 80582, "ticker_id": 6258, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-591000", "ebitda": "-276000", "netIncome": "-1180000", "grossProfit": "205000", "depreciation": "None", "totalRevenue": "567000", "costOfRevenue": "362000", "interestIncome": "None", "incomeBeforeTax": "-1180000", "interestExpense": "589000", "operatingIncome": "-1078000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1283000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "315000", "sellingGeneralAndAdministrative": "968000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "4578000", "inventory": "58000", "commonStock": "432000", "currentDebt": "None", "investments": "None", "totalAssets": "12250000", "longTermDebt": "None", "shortTermDebt": "3797000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "6313000", "reportedCurrency": "None", "retainedEarnings": "-37542000", "totalLiabilities": "6987000", "otherCurrentAssets": "1114000", "totalCurrentAssets": "1353000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10897000", "currentAccountsPayable": "711000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3797000", "totalShareholderEquity": "5263000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2323000", "totalCurrentLiabilities": "6987000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "117000", "commonStockSharesOutstanding": "1548000", "intangibleAssetsExcludingGoodwill": "6313000", "cashAndCashEquivalentsAtCarryingValue": "117000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1180000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-3000", "operatingCashflow": "-476000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "450000", "cashflowFromInvestment": "100000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "315000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 567000, "cost_of_revenue": 362000, "gross_profit": 205000, "research_and_development": null, "selling_general_admin": 968000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -591000, "depreciation_amortisation": 315000, "ebitda": -276000, "interest_expense": 589000, "interest_income": null, "other_non_operating": null, "pretax_income": -1180000, "tax_provision": null, "effective_tax_rate": null, "net_income": -1180000, "net_income_continuing_ops": null, "net_income_to_common": -1180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117000, "short_term_investments": null, "net_receivables": 64000, "inventory": 58000, "other_current_assets": null, "total_current_assets": 1353000, "net_ppe": null, "goodwill": 4578000, "intangible_assets": 6313000, "goodwill_and_intangibles": 10891000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10897000, "total_assets": 12250000, "short_term_debt": 3797000, "accounts_payable": 711000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6987000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 6987000, "total_debt": 3797000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -37542000, "total_equity": 5263000, "shares_outstanding": 1548000, "operating_cash_flow": -476000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 450000, "free_cash_flow": -476000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-591000", "ebitda": "-276000", "netIncome": "-1180000", "grossProfit": "205000", "depreciation": "None", "totalRevenue": "567000", "costOfRevenue": "362000", "interestIncome": "None", "incomeBeforeTax": "-1180000", "interestExpense": "589000", "operatingIncome": "-1078000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1283000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "315000", "sellingGeneralAndAdministrative": "968000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "4578000", "inventory": "58000", "commonStock": "432000", "currentDebt": "None", "investments": "None", "totalAssets": "12250000", "longTermDebt": "None", "shortTermDebt": "3797000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "6313000", "reportedCurrency": "None", "retainedEarnings": "-37542000", "totalLiabilities": "6987000", "otherCurrentAssets": "1114000", "totalCurrentAssets": "1353000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10897000", "currentAccountsPayable": "711000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3797000", "totalShareholderEquity": "5263000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2323000", "totalCurrentLiabilities": "6987000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "117000", "commonStockSharesOutstanding": "1548000", "intangibleAssetsExcludingGoodwill": "6313000", "cashAndCashEquivalentsAtCarryingValue": "117000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1180000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-3000", "operatingCashflow": "-476000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "450000", "cashflowFromInvestment": "100000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "315000", "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": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "income_statement": { "revenue": 21357404, "cost_of_revenue": 17851049, "gross_profit": 3506355, "ebit": -2666989, "ebitda": -1928105, "pretax_income": -2779310, "tax_provision": -128901, "net_income": -2650408, "net_income_to_common": -2650408, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4181974, "total_current_assets": 7738350, "total_assets": 31018113, "short_term_debt": 3582671, "long_term_debt": 648171, "total_debt": 4230842, "total_liabilities": 9536713, "total_equity": 21481400, "shares_outstanding": 33579131, "goodwill_and_intangibles": 21918150 }, "cash_flow": { "operating_cash_flow": -36697, "capital_expenditure": 3, "free_cash_flow": -36694, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 80549, "ticker_id": 6258, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2666989", "ebitda": "-1928105", "netIncome": "-2650408", "grossProfit": "3506355", "depreciation": "None", "totalRevenue": "21357404", "costOfRevenue": "17851049", "interestIncome": "4394", "incomeBeforeTax": "-2779310", "interestExpense": "116715", "operatingIncome": "-2666989", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-128901", "reportedCurrency": "USD", "netInterestIncome": "-112321", "nonInterestIncome": "None", "operatingExpenses": "6173344", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17851049", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "738884", "sellingGeneralAndAdministrative": "6173344", "netIncomeFromContinuingOperations": "-2650408" }, "balance": { "goodwill": "20007670", "inventory": "3089936", "commonStock": "34008", "currentDebt": "None", "investments": "None", "totalAssets": "31018113", "longTermDebt": "648171", "shortTermDebt": "3582671", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1910480", "reportedCurrency": "USD", "retainedEarnings": "-101436653", "totalLiabilities": "9536713", "otherCurrentAssets": "304365", "totalCurrentAssets": "7738350", "currentLongTermDebt": "3212624", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162075", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23279763", "currentAccountsPayable": "2334515", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4909415", "totalShareholderEquity": "21481400", "capitalLeaseObligations": "1048620", "otherCurrentLiabilities": "1717344", "totalCurrentLiabilities": "7730719", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1805994", "cashAndShortTermInvestments": "4181974", "commonStockSharesOutstanding": "33579131", "intangibleAssetsExcludingGoodwill": "1910480", "cashAndCashEquivalentsAtCarryingValue": "4181974", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2650408", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "656613", "operatingCashflow": "-36697", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "563727", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "738884", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21357404, "cost_of_revenue": 17851049, "gross_profit": 3506355, "research_and_development": null, "selling_general_admin": 6173344, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2666989, "depreciation_amortisation": 738884, "ebitda": -1928105, "interest_expense": 116715, "interest_income": null, "other_non_operating": null, "pretax_income": -2779310, "tax_provision": -128901, "effective_tax_rate": null, "net_income": -2650408, "net_income_continuing_ops": -2650408, "net_income_to_common": -2650408, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4181974, "short_term_investments": null, "net_receivables": 162075, "inventory": 3089936, "other_current_assets": null, "total_current_assets": 7738350, "net_ppe": null, "goodwill": 20007670, "intangible_assets": 1910480, "goodwill_and_intangibles": 21918150, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23279763, "total_assets": 31018113, "short_term_debt": 3582671, "accounts_payable": 2334515, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7730719, "long_term_debt": 648171, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1805994, "total_liabilities": 9536713, "total_debt": 4230842, "preferred_stock": null, "minority_interest": null, "retained_earnings": -101436653, "total_equity": 21481400, "shares_outstanding": 33579131, "operating_cash_flow": -36697, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 563727, "free_cash_flow": -36694, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2666989", "ebitda": "-1928105", "netIncome": "-2650408", "grossProfit": "3506355", "depreciation": "None", "totalRevenue": "21357404", "costOfRevenue": "17851049", "interestIncome": "4394", "incomeBeforeTax": "-2779310", "interestExpense": "116715", "operatingIncome": "-2666989", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-128901", "reportedCurrency": "USD", "netInterestIncome": "-112321", "nonInterestIncome": "None", "operatingExpenses": "6173344", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17851049", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "738884", "sellingGeneralAndAdministrative": "6173344", "netIncomeFromContinuingOperations": "-2650408" }, "balance": { "goodwill": "20007670", "inventory": "3089936", "commonStock": "34008", "currentDebt": "None", "investments": "None", "totalAssets": "31018113", "longTermDebt": "648171", "shortTermDebt": "3582671", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1910480", "reportedCurrency": "USD", "retainedEarnings": "-101436653", "totalLiabilities": "9536713", "otherCurrentAssets": "304365", "totalCurrentAssets": "7738350", "currentLongTermDebt": "3212624", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162075", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23279763", "currentAccountsPayable": "2334515", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4909415", "totalShareholderEquity": "21481400", "capitalLeaseObligations": "1048620", "otherCurrentLiabilities": "1717344", "totalCurrentLiabilities": "7730719", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1805994", "cashAndShortTermInvestments": "4181974", "commonStockSharesOutstanding": "33579131", "intangibleAssetsExcludingGoodwill": "1910480", "cashAndCashEquivalentsAtCarryingValue": "4181974", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2650408", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "656613", "operatingCashflow": "-36697", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "563727", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "738884", "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": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "income_statement": { "revenue": 21220064, "cost_of_revenue": 17656400, "gross_profit": 3563664, "ebit": -2121888, "ebitda": -1375000, "pretax_income": -2321775, "tax_provision": -74720, "net_income": -2247055, "net_income_to_common": -2247055, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3654944, "total_current_assets": 7745475, "total_assets": 31841058, "short_term_debt": 3630173, "long_term_debt": 651349, "total_debt": 4281522, "total_liabilities": 9530111, "total_equity": 22310947, "shares_outstanding": 31408957, "goodwill_and_intangibles": 22495492 }, "cash_flow": { "operating_cash_flow": -1094007, "capital_expenditure": 3, "free_cash_flow": -1094004, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 80550, "ticker_id": 6258, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2121888", "ebitda": "-1375000", "netIncome": "-2247055", "grossProfit": "3563664", "depreciation": "None", "totalRevenue": "21220064", "costOfRevenue": "17656400", "interestIncome": "11923", "incomeBeforeTax": "-2321775", "interestExpense": "211809", "operatingIncome": "-2121889", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-74720", "reportedCurrency": "USD", "netInterestIncome": "-199886", "nonInterestIncome": "None", "operatingExpenses": "5685553", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17656400", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "746888", "sellingGeneralAndAdministrative": "5685553", "netIncomeFromContinuingOperations": "-2247055" }, "balance": { "goodwill": "20007670", "inventory": "3751549", "commonStock": "33147", "currentDebt": "None", "investments": "None", "totalAssets": "31841058", "longTermDebt": "651349", "shortTermDebt": "3630173", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2487822", "reportedCurrency": "USD", "retainedEarnings": "-98786245", "totalLiabilities": "9530111", "otherCurrentAssets": "196104", "totalCurrentAssets": "7745475", "currentLongTermDebt": "3271312", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142878", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24095583", "currentAccountsPayable": "1815727", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5056032", "totalShareholderEquity": "22310947", "capitalLeaseObligations": "1133371", "otherCurrentLiabilities": "1919977", "totalCurrentLiabilities": "7496252", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2033858", "cashAndShortTermInvestments": "3654944", "commonStockSharesOutstanding": "31408957", "intangibleAssetsExcludingGoodwill": "2487822", "cashAndCashEquivalentsAtCarryingValue": "3654944", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2247055", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-928486", "operatingCashflow": "-1094007", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "727724", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "746888", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21220064, "cost_of_revenue": 17656400, "gross_profit": 3563664, "research_and_development": null, "selling_general_admin": 5685553, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2121888, "depreciation_amortisation": 746888, "ebitda": -1375000, "interest_expense": 211809, "interest_income": null, "other_non_operating": null, "pretax_income": -2321775, "tax_provision": -74720, "effective_tax_rate": null, "net_income": -2247055, "net_income_continuing_ops": -2247055, "net_income_to_common": -2247055, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3654944, "short_term_investments": null, "net_receivables": 142878, "inventory": 3751549, "other_current_assets": null, "total_current_assets": 7745475, "net_ppe": null, "goodwill": 20007670, "intangible_assets": 2487822, "goodwill_and_intangibles": 22495492, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24095583, "total_assets": 31841058, "short_term_debt": 3630173, "accounts_payable": 1815727, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7496252, "long_term_debt": 651349, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2033858, "total_liabilities": 9530111, "total_debt": 4281522, "preferred_stock": null, "minority_interest": null, "retained_earnings": -98786245, "total_equity": 22310947, "shares_outstanding": 31408957, "operating_cash_flow": -1094007, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 727724, "free_cash_flow": -1094004, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2121888", "ebitda": "-1375000", "netIncome": "-2247055", "grossProfit": "3563664", "depreciation": "None", "totalRevenue": "21220064", "costOfRevenue": "17656400", "interestIncome": "11923", "incomeBeforeTax": "-2321775", "interestExpense": "211809", "operatingIncome": "-2121889", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-74720", "reportedCurrency": "USD", "netInterestIncome": "-199886", "nonInterestIncome": "None", "operatingExpenses": "5685553", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17656400", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "746888", "sellingGeneralAndAdministrative": "5685553", "netIncomeFromContinuingOperations": "-2247055" }, "balance": { "goodwill": "20007670", "inventory": "3751549", "commonStock": "33147", "currentDebt": "None", "investments": "None", "totalAssets": "31841058", "longTermDebt": "651349", "shortTermDebt": "3630173", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2487822", "reportedCurrency": "USD", "retainedEarnings": "-98786245", "totalLiabilities": "9530111", "otherCurrentAssets": "196104", "totalCurrentAssets": "7745475", "currentLongTermDebt": "3271312", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142878", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24095583", "currentAccountsPayable": "1815727", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5056032", "totalShareholderEquity": "22310947", "capitalLeaseObligations": "1133371", "otherCurrentLiabilities": "1919977", "totalCurrentLiabilities": "7496252", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2033858", "cashAndShortTermInvestments": "3654944", "commonStockSharesOutstanding": "31408957", "intangibleAssetsExcludingGoodwill": "2487822", "cashAndCashEquivalentsAtCarryingValue": "3654944", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2247055", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-928486", "operatingCashflow": "-1094007", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "727724", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "746888", "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": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "income_statement": { "revenue": 18783908, "cost_of_revenue": 15782461, "gross_profit": 3001447, "ebit": -2447317, "ebitda": -1701223, "pretax_income": -2582322, "tax_provision": -144860, "net_income": -2437462, "net_income_to_common": -2437462, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4021226, "total_current_assets": 7216707, "total_assets": 32142059, "short_term_debt": 5012349, "long_term_debt": 659367, "total_debt": 5671716, "total_liabilities": 10964927, "total_equity": 21177132, "shares_outstanding": 30402871, "goodwill_and_intangibles": 23080837 }, "cash_flow": { "operating_cash_flow": -786018, "capital_expenditure": 2, "free_cash_flow": -786016, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 80552, "ticker_id": 6258, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2447317", "ebitda": "-1701223", "netIncome": "-2437462", "grossProfit": "3001447", "depreciation": "None", "totalRevenue": "18783908", "costOfRevenue": "15782461", "interestIncome": "1811", "incomeBeforeTax": "-2582322", "interestExpense": "135005", "operatingIncome": "-2487668", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-144860", "reportedCurrency": "USD", "netInterestIncome": "-133194", "nonInterestIncome": "None", "operatingExpenses": "5489115", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15782461", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "746094", "sellingGeneralAndAdministrative": "5489115", "netIncomeFromContinuingOperations": "-2437462" }, "balance": { "goodwill": "20007670", "inventory": "2798063", "commonStock": "30711", "currentDebt": "None", "investments": "None", "totalAssets": "32142059", "longTermDebt": "659367", "shortTermDebt": "5012349", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3073167", "reportedCurrency": "USD", "retainedEarnings": "-96539190", "totalLiabilities": "10964927", "otherCurrentAssets": "274720", "totalCurrentAssets": "7216707", "currentLongTermDebt": "4664437", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122697", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24925352", "currentAccountsPayable": "1909145", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6540149", "totalShareholderEquity": "21177132", "capitalLeaseObligations": "1216345", "otherCurrentLiabilities": "1833207", "totalCurrentLiabilities": "8754701", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2210226", "cashAndShortTermInvestments": "4021226", "commonStockSharesOutstanding": "30402871", "intangibleAssetsExcludingGoodwill": "3073167", "cashAndCashEquivalentsAtCarryingValue": "4021226", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2437462", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-776668", "operatingCashflow": "-786018", "capitalExpenditures": "2", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1549818", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "746094", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18783908, "cost_of_revenue": 15782461, "gross_profit": 3001447, "research_and_development": null, "selling_general_admin": 5489115, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2447317, "depreciation_amortisation": 746094, "ebitda": -1701223, "interest_expense": 135005, "interest_income": null, "other_non_operating": null, "pretax_income": -2582322, "tax_provision": -144860, "effective_tax_rate": null, "net_income": -2437462, "net_income_continuing_ops": -2437462, "net_income_to_common": -2437462, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4021226, "short_term_investments": null, "net_receivables": 122697, "inventory": 2798063, "other_current_assets": null, "total_current_assets": 7216707, "net_ppe": null, "goodwill": 20007670, "intangible_assets": 3073167, "goodwill_and_intangibles": 23080837, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24925352, "total_assets": 32142059, "short_term_debt": 5012349, "accounts_payable": 1909145, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8754701, "long_term_debt": 659367, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2210226, "total_liabilities": 10964927, "total_debt": 5671716, "preferred_stock": null, "minority_interest": null, "retained_earnings": -96539190, "total_equity": 21177132, "shares_outstanding": 30402871, "operating_cash_flow": -786018, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1549818, "free_cash_flow": -786016, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2447317", "ebitda": "-1701223", "netIncome": "-2437462", "grossProfit": "3001447", "depreciation": "None", "totalRevenue": "18783908", "costOfRevenue": "15782461", "interestIncome": "1811", "incomeBeforeTax": "-2582322", "interestExpense": "135005", "operatingIncome": "-2487668", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-144860", "reportedCurrency": "USD", "netInterestIncome": "-133194", "nonInterestIncome": "None", "operatingExpenses": "5489115", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15782461", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "746094", "sellingGeneralAndAdministrative": "5489115", "netIncomeFromContinuingOperations": "-2437462" }, "balance": { "goodwill": "20007670", "inventory": "2798063", "commonStock": "30711", "currentDebt": "None", "investments": "None", "totalAssets": "32142059", "longTermDebt": "659367", "shortTermDebt": "5012349", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3073167", "reportedCurrency": "USD", "retainedEarnings": "-96539190", "totalLiabilities": "10964927", "otherCurrentAssets": "274720", "totalCurrentAssets": "7216707", "currentLongTermDebt": "4664437", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122697", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24925352", "currentAccountsPayable": "1909145", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6540149", "totalShareholderEquity": "21177132", "capitalLeaseObligations": "1216345", "otherCurrentLiabilities": "1833207", "totalCurrentLiabilities": "8754701", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2210226", "cashAndShortTermInvestments": "4021226", "commonStockSharesOutstanding": "30402871", "intangibleAssetsExcludingGoodwill": "3073167", "cashAndCashEquivalentsAtCarryingValue": "4021226", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2437462", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-776668", "operatingCashflow": "-786018", "capitalExpenditures": "2", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1549818", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "746094", "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": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "income_statement": { "revenue": 20900731, "cost_of_revenue": 17206650, "gross_profit": 3694081, "ebit": -2577524, "ebitda": -2020462, "pretax_income": -2719121, "tax_provision": -129312, "net_income": -2589809, "net_income_to_common": -2589809, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3257427, "total_current_assets": 5768832, "total_assets": 31502630, "short_term_debt": 3979397, "long_term_debt": 664500, "total_debt": 4643897, "total_liabilities": 9933476, "total_equity": 21569154, "shares_outstanding": 29532501, "goodwill_and_intangibles": 23648187 }, "cash_flow": { "operating_cash_flow": 1738875, "capital_expenditure": 5, "free_cash_flow": 1738880, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 80553, "ticker_id": 6258, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2577524", "ebitda": "-2020462", "netIncome": "-2589809", "grossProfit": "3694081", "depreciation": "None", "totalRevenue": "20900731", "costOfRevenue": "17206650", "interestIncome": "1777", "incomeBeforeTax": "-2719121", "interestExpense": "143374", "operatingIncome": "-2577524", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-129312", "reportedCurrency": "USD", "netInterestIncome": "-141597", "nonInterestIncome": "None", "operatingExpenses": "6271605", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17206650", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "557062", "sellingGeneralAndAdministrative": "5463358", "netIncomeFromContinuingOperations": "-2589809" }, "balance": { "goodwill": "20007670", "inventory": "2021395", "commonStock": "30155", "currentDebt": "None", "investments": "None", "totalAssets": "31502630", "longTermDebt": "664500", "shortTermDebt": "3979397", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3640517", "reportedCurrency": "USD", "retainedEarnings": "-94101728", "totalLiabilities": "9933476", "otherCurrentAssets": "368871", "totalCurrentAssets": "5768832", "currentLongTermDebt": "3642202", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121139", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25733798", "currentAccountsPayable": "1619833", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5604283", "totalShareholderEquity": "21569154", "capitalLeaseObligations": "1297581", "otherCurrentLiabilities": "1772572", "totalCurrentLiabilities": "7479306", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2454170", "cashAndShortTermInvestments": "3257427", "commonStockSharesOutstanding": "29532501", "intangibleAssetsExcludingGoodwill": "3640517", "cashAndCashEquivalentsAtCarryingValue": "3257427", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2589809", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1803786", "operatingCashflow": "1738875", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1439771", "cashflowFromInvestment": "109543", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "718606", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20900731, "cost_of_revenue": 17206650, "gross_profit": 3694081, "research_and_development": null, "selling_general_admin": 5463358, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2577524, "depreciation_amortisation": 557062, "ebitda": -2020462, "interest_expense": 143374, "interest_income": null, "other_non_operating": null, "pretax_income": -2719121, "tax_provision": -129312, "effective_tax_rate": null, "net_income": -2589809, "net_income_continuing_ops": -2589809, "net_income_to_common": -2589809, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3257427, "short_term_investments": null, "net_receivables": 121139, "inventory": 2021395, "other_current_assets": null, "total_current_assets": 5768832, "net_ppe": null, "goodwill": 20007670, "intangible_assets": 3640517, "goodwill_and_intangibles": 23648187, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25733798, "total_assets": 31502630, "short_term_debt": 3979397, "accounts_payable": 1619833, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7479306, "long_term_debt": 664500, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2454170, "total_liabilities": 9933476, "total_debt": 4643897, "preferred_stock": null, "minority_interest": null, "retained_earnings": -94101728, "total_equity": 21569154, "shares_outstanding": 29532501, "operating_cash_flow": 1738875, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5, "acquisitions": null, "other_investing": null, "investing_cash_flow": 109543, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1439771, "free_cash_flow": 1738880, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2577524", "ebitda": "-2020462", "netIncome": "-2589809", "grossProfit": "3694081", "depreciation": "None", "totalRevenue": "20900731", "costOfRevenue": "17206650", "interestIncome": "1777", "incomeBeforeTax": "-2719121", "interestExpense": "143374", "operatingIncome": "-2577524", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-129312", "reportedCurrency": "USD", "netInterestIncome": "-141597", "nonInterestIncome": "None", "operatingExpenses": "6271605", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17206650", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "557062", "sellingGeneralAndAdministrative": "5463358", "netIncomeFromContinuingOperations": "-2589809" }, "balance": { "goodwill": "20007670", "inventory": "2021395", "commonStock": "30155", "currentDebt": "None", "investments": "None", "totalAssets": "31502630", "longTermDebt": "664500", "shortTermDebt": "3979397", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3640517", "reportedCurrency": "USD", "retainedEarnings": "-94101728", "totalLiabilities": "9933476", "otherCurrentAssets": "368871", "totalCurrentAssets": "5768832", "currentLongTermDebt": "3642202", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121139", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25733798", "currentAccountsPayable": "1619833", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5604283", "totalShareholderEquity": "21569154", "capitalLeaseObligations": "1297581", "otherCurrentLiabilities": "1772572", "totalCurrentLiabilities": "7479306", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2454170", "cashAndShortTermInvestments": "3257427", "commonStockSharesOutstanding": "29532501", "intangibleAssetsExcludingGoodwill": "3640517", "cashAndCashEquivalentsAtCarryingValue": "3257427", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2589809", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1803786", "operatingCashflow": "1738875", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1439771", "cashflowFromInvestment": "109543", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "718606", "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": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "income_statement": { "revenue": 22277013, "cost_of_revenue": 18856920, "gross_profit": 3420093, "ebit": -3167665, "ebitda": -2623748, "pretax_income": -3377236, "tax_provision": -159904, "net_income": -3217332, "net_income_to_common": -3217332, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 862988, "total_current_assets": 7846615, "total_assets": 33901878, "short_term_debt": 5959346, "long_term_debt": 664500, "total_debt": 6623846, "total_liabilities": 12562376, "total_equity": 21339502, "shares_outstanding": 28354277, "goodwill_and_intangibles": 23732085 }, "cash_flow": { "operating_cash_flow": -1448924, "capital_expenditure": 4, "free_cash_flow": -1448920, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 80554, "ticker_id": 6258, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3167665", "ebitda": "-2623748", "netIncome": "-3217332", "grossProfit": "3420093", "depreciation": "None", "totalRevenue": "22277013", "costOfRevenue": "18856920", "interestIncome": "0", "incomeBeforeTax": "-3377236", "interestExpense": "209571", "operatingIncome": "-3167665", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-159904", "reportedCurrency": "USD", "netInterestIncome": "-209571", "nonInterestIncome": "None", "operatingExpenses": "6587758", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18856920", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "543917", "sellingGeneralAndAdministrative": "5753157", "netIncomeFromContinuingOperations": "-3217332" }, "balance": { "goodwill": "20007670", "inventory": "3825181", "commonStock": "29267", "currentDebt": "None", "investments": "None", "totalAssets": "33901878", "longTermDebt": "664500", "shortTermDebt": "5959346", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3724415", "reportedCurrency": "USD", "retainedEarnings": "-91511919", "totalLiabilities": "12562376", "otherCurrentAssets": "1567266", "totalCurrentAssets": "7846615", "currentLongTermDebt": "5632576", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1591180", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26055263", "currentAccountsPayable": "2085508", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7672466", "totalShareholderEquity": "21339502", "capitalLeaseObligations": "1375390", "otherCurrentLiabilities": "1714629", "totalCurrentLiabilities": "9873114", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2689262", "cashAndShortTermInvestments": "862988", "commonStockSharesOutstanding": "28354277", "intangibleAssetsExcludingGoodwill": "3724415", "cashAndCashEquivalentsAtCarryingValue": "862988", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3217332", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "290999", "operatingCashflow": "-1448924", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4138", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "705460", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22277013, "cost_of_revenue": 18856920, "gross_profit": 3420093, "research_and_development": null, "selling_general_admin": 5753157, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3167665, "depreciation_amortisation": 543917, "ebitda": -2623748, "interest_expense": 209571, "interest_income": null, "other_non_operating": null, "pretax_income": -3377236, "tax_provision": -159904, "effective_tax_rate": null, "net_income": -3217332, "net_income_continuing_ops": -3217332, "net_income_to_common": -3217332, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 862988, "short_term_investments": null, "net_receivables": 1591180, "inventory": 3825181, "other_current_assets": null, "total_current_assets": 7846615, "net_ppe": null, "goodwill": 20007670, "intangible_assets": 3724415, "goodwill_and_intangibles": 23732085, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26055263, "total_assets": 33901878, "short_term_debt": 5959346, "accounts_payable": 2085508, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9873114, "long_term_debt": 664500, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2689262, "total_liabilities": 12562376, "total_debt": 6623846, "preferred_stock": null, "minority_interest": null, "retained_earnings": -91511919, "total_equity": 21339502, "shares_outstanding": 28354277, "operating_cash_flow": -1448924, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4138, "free_cash_flow": -1448920, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3167665", "ebitda": "-2623748", "netIncome": "-3217332", "grossProfit": "3420093", "depreciation": "None", "totalRevenue": "22277013", "costOfRevenue": "18856920", "interestIncome": "0", "incomeBeforeTax": "-3377236", "interestExpense": "209571", "operatingIncome": "-3167665", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-159904", "reportedCurrency": "USD", "netInterestIncome": "-209571", "nonInterestIncome": "None", "operatingExpenses": "6587758", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18856920", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "543917", "sellingGeneralAndAdministrative": "5753157", "netIncomeFromContinuingOperations": "-3217332" }, "balance": { "goodwill": "20007670", "inventory": "3825181", "commonStock": "29267", "currentDebt": "None", "investments": "None", "totalAssets": "33901878", "longTermDebt": "664500", "shortTermDebt": "5959346", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3724415", "reportedCurrency": "USD", "retainedEarnings": "-91511919", "totalLiabilities": "12562376", "otherCurrentAssets": "1567266", "totalCurrentAssets": "7846615", "currentLongTermDebt": "5632576", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1591180", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26055263", "currentAccountsPayable": "2085508", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7672466", "totalShareholderEquity": "21339502", "capitalLeaseObligations": "1375390", "otherCurrentLiabilities": "1714629", "totalCurrentLiabilities": "9873114", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2689262", "cashAndShortTermInvestments": "862988", "commonStockSharesOutstanding": "28354277", "intangibleAssetsExcludingGoodwill": "3724415", "cashAndCashEquivalentsAtCarryingValue": "862988", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3217332", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "290999", "operatingCashflow": "-1448924", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4138", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "705460", "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": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "income_statement": { "revenue": 24180790, "cost_of_revenue": 21081601, "gross_profit": 3099189, "ebit": -4169679, "ebitda": -3561762, "pretax_income": -4512562, "tax_provision": -677000, "net_income": -3835562, "net_income_to_common": -3835562, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2316050, "total_current_assets": 8645932, "total_assets": 35483716, "short_term_debt": 7942735, "long_term_debt": 615000, "total_debt": 8557735, "total_liabilities": 14721380, "total_equity": 20762336, "shares_outstanding": 26434000, "goodwill_and_intangibles": 24276002 }, "cash_flow": { "operating_cash_flow": -188922, "capital_expenditure": 674642, "free_cash_flow": 485720, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 80555, "ticker_id": 6258, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4169679", "ebitda": "-3561762", "netIncome": "-3835562", "grossProfit": "3099189", "depreciation": "None", "totalRevenue": "24180790", "costOfRevenue": "21081601", "interestIncome": "None", "incomeBeforeTax": "-4512562", "interestExpense": "337660", "operatingIncome": "-4169679", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-677000", "reportedCurrency": "USD", "netInterestIncome": "-342883", "nonInterestIncome": "None", "operatingExpenses": "7268868", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21081601", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "607917", "sellingGeneralAndAdministrative": "6405160", "netIncomeFromContinuingOperations": "-3835562" }, "balance": { "goodwill": "20007670", "inventory": "4116180", "commonStock": "27015", "currentDebt": "None", "investments": "None", "totalAssets": "35483716", "longTermDebt": "615000", "shortTermDebt": "7942735", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4268332", "reportedCurrency": "USD", "retainedEarnings": "-88294587", "totalLiabilities": "14721380", "otherCurrentAssets": "1322036", "totalCurrentAssets": "8645932", "currentLongTermDebt": "7626123", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "891666", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26837784", "currentAccountsPayable": "1966616", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9691106", "totalShareholderEquity": "20762336", "capitalLeaseObligations": "1449983", "otherCurrentLiabilities": "1768607", "totalCurrentLiabilities": "11850009", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2871371", "cashAndShortTermInvestments": "2316050", "commonStockSharesOutstanding": "26434000", "intangibleAssetsExcludingGoodwill": "4268332", "cashAndCashEquivalentsAtCarryingValue": "2316050", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3835562", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "340326", "operatingCashflow": "-188922", "capitalExpenditures": "674642", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1828", "cashflowFromInvestment": "674646", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2618453", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24180790, "cost_of_revenue": 21081601, "gross_profit": 3099189, "research_and_development": null, "selling_general_admin": 6405160, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4169679, "depreciation_amortisation": 607917, "ebitda": -3561762, "interest_expense": 337660, "interest_income": null, "other_non_operating": null, "pretax_income": -4512562, "tax_provision": -677000, "effective_tax_rate": null, "net_income": -3835562, "net_income_continuing_ops": -3835562, "net_income_to_common": -3835562, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2316050, "short_term_investments": null, "net_receivables": 891666, "inventory": 4116180, "other_current_assets": null, "total_current_assets": 8645932, "net_ppe": null, "goodwill": 20007670, "intangible_assets": 4268332, "goodwill_and_intangibles": 24276002, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26837784, "total_assets": 35483716, "short_term_debt": 7942735, "accounts_payable": 1966616, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11850009, "long_term_debt": 615000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2871371, "total_liabilities": 14721380, "total_debt": 8557735, "preferred_stock": null, "minority_interest": null, "retained_earnings": -88294587, "total_equity": 20762336, "shares_outstanding": 26434000, "operating_cash_flow": -188922, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 674642, "acquisitions": null, "other_investing": null, "investing_cash_flow": 674646, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1828, "free_cash_flow": 485720, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4169679", "ebitda": "-3561762", "netIncome": "-3835562", "grossProfit": "3099189", "depreciation": "None", "totalRevenue": "24180790", "costOfRevenue": "21081601", "interestIncome": "None", "incomeBeforeTax": "-4512562", "interestExpense": "337660", "operatingIncome": "-4169679", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-677000", "reportedCurrency": "USD", "netInterestIncome": "-342883", "nonInterestIncome": "None", "operatingExpenses": "7268868", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21081601", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "607917", "sellingGeneralAndAdministrative": "6405160", "netIncomeFromContinuingOperations": "-3835562" }, "balance": { "goodwill": "20007670", "inventory": "4116180", "commonStock": "27015", "currentDebt": "None", "investments": "None", "totalAssets": "35483716", "longTermDebt": "615000", "shortTermDebt": "7942735", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4268332", "reportedCurrency": "USD", "retainedEarnings": "-88294587", "totalLiabilities": "14721380", "otherCurrentAssets": "1322036", "totalCurrentAssets": "8645932", "currentLongTermDebt": "7626123", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "891666", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26837784", "currentAccountsPayable": "1966616", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9691106", "totalShareholderEquity": "20762336", "capitalLeaseObligations": "1449983", "otherCurrentLiabilities": "1768607", "totalCurrentLiabilities": "11850009", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2871371", "cashAndShortTermInvestments": "2316050", "commonStockSharesOutstanding": "26434000", "intangibleAssetsExcludingGoodwill": "4268332", "cashAndCashEquivalentsAtCarryingValue": "2316050", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3835562", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "340326", "operatingCashflow": "-188922", "capitalExpenditures": "674642", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1828", "cashflowFromInvestment": "674646", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2618453", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "income_statement": { "revenue": 23210850, "cost_of_revenue": 20474529, "gross_profit": 2736321, "ebit": -3780199, "ebitda": -3172282, "pretax_income": -4061152, "tax_provision": null, "net_income": -4061152, "net_income_to_common": -4061152, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1832154, "total_current_assets": 8803738, "total_assets": 37537146, "short_term_debt": 7516347, "long_term_debt": 1393890, "total_debt": 8910237, "total_liabilities": 15396156, "total_equity": 22140990, "shares_outstanding": 25964213, "goodwill_and_intangibles": 24883918 }, "cash_flow": { "operating_cash_flow": -21917, "capital_expenditure": 225003, "free_cash_flow": 203086, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 80557, "ticker_id": 6258, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3780199", "ebitda": "-3172282", "netIncome": "-4061152", "grossProfit": "2736321", "depreciation": "None", "totalRevenue": "23210850", "costOfRevenue": "20474529", "interestIncome": "0", "incomeBeforeTax": "-4061152", "interestExpense": "280953", "operatingIncome": "-3780199", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-280953", "nonInterestIncome": "None", "operatingExpenses": "6516520", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20474529", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "607917", "sellingGeneralAndAdministrative": "5908603", "netIncomeFromContinuingOperations": "-4061152" }, "balance": { "goodwill": "20007669", "inventory": "4395506", "commonStock": "26129", "currentDebt": "None", "investments": "None", "totalAssets": "37537146", "longTermDebt": "1393890", "shortTermDebt": "7516347", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4876249", "reportedCurrency": "USD", "retainedEarnings": "-84459025", "totalLiabilities": "15396156", "otherCurrentAssets": "1373388", "totalCurrentAssets": "8803738", "currentLongTermDebt": "7209677", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1202690", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28733408", "currentAccountsPayable": "1994869", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10126583", "totalShareholderEquity": "22140990", "capitalLeaseObligations": "1523016", "otherCurrentLiabilities": "1396301", "totalCurrentLiabilities": "10985920", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4410236", "cashAndShortTermInvestments": "1832154", "commonStockSharesOutstanding": "25964213", "intangibleAssetsExcludingGoodwill": "4876249", "cashAndCashEquivalentsAtCarryingValue": "1832154", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4061152", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "844457", "operatingCashflow": "-21917", "capitalExpenditures": "225003", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1325726", "cashflowFromInvestment": "-225000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "862209", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23210850, "cost_of_revenue": 20474529, "gross_profit": 2736321, "research_and_development": null, "selling_general_admin": 5908603, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3780199, "depreciation_amortisation": 607917, "ebitda": -3172282, "interest_expense": 280953, "interest_income": null, "other_non_operating": null, "pretax_income": -4061152, "tax_provision": null, "effective_tax_rate": null, "net_income": -4061152, "net_income_continuing_ops": -4061152, "net_income_to_common": -4061152, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1832154, "short_term_investments": null, "net_receivables": 1202690, "inventory": 4395506, "other_current_assets": null, "total_current_assets": 8803738, "net_ppe": null, "goodwill": 20007669, "intangible_assets": 4876249, "goodwill_and_intangibles": 24883918, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28733408, "total_assets": 37537146, "short_term_debt": 7516347, "accounts_payable": 1994869, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10985920, "long_term_debt": 1393890, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4410236, "total_liabilities": 15396156, "total_debt": 8910237, "preferred_stock": null, "minority_interest": null, "retained_earnings": -84459025, "total_equity": 22140990, "shares_outstanding": 25964213, "operating_cash_flow": -21917, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 225003, "acquisitions": null, "other_investing": null, "investing_cash_flow": -225000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1325726, "free_cash_flow": 203086, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3780199", "ebitda": "-3172282", "netIncome": "-4061152", "grossProfit": "2736321", "depreciation": "None", "totalRevenue": "23210850", "costOfRevenue": "20474529", "interestIncome": "0", "incomeBeforeTax": "-4061152", "interestExpense": "280953", "operatingIncome": "-3780199", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-280953", "nonInterestIncome": "None", "operatingExpenses": "6516520", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20474529", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "607917", "sellingGeneralAndAdministrative": "5908603", "netIncomeFromContinuingOperations": "-4061152" }, "balance": { "goodwill": "20007669", "inventory": "4395506", "commonStock": "26129", "currentDebt": "None", "investments": "None", "totalAssets": "37537146", "longTermDebt": "1393890", "shortTermDebt": "7516347", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4876249", "reportedCurrency": "USD", "retainedEarnings": "-84459025", "totalLiabilities": "15396156", "otherCurrentAssets": "1373388", "totalCurrentAssets": "8803738", "currentLongTermDebt": "7209677", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1202690", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28733408", "currentAccountsPayable": "1994869", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10126583", "totalShareholderEquity": "22140990", "capitalLeaseObligations": "1523016", "otherCurrentLiabilities": "1396301", "totalCurrentLiabilities": "10985920", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4410236", "cashAndShortTermInvestments": "1832154", "commonStockSharesOutstanding": "25964213", "intangibleAssetsExcludingGoodwill": "4876249", "cashAndCashEquivalentsAtCarryingValue": "1832154", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4061152", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "844457", "operatingCashflow": "-21917", "capitalExpenditures": "225003", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1325726", "cashflowFromInvestment": "-225000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "862209", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "income_statement": { "revenue": 20020502, "cost_of_revenue": 17062744, "gross_profit": 2957758, "ebit": -7482429, "ebitda": -6874512, "pretax_income": -7744646, "tax_provision": null, "net_income": -7744646, "net_income_to_common": -7744646, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3404797, "total_current_assets": 11011225, "total_assets": 40455812, "short_term_debt": 8941815, "long_term_debt": 1392355, "total_debt": 10334170, "total_liabilities": 16635064, "total_equity": 23820748, "shares_outstanding": 25751441, "goodwill_and_intangibles": 25491835 }, "cash_flow": { "operating_cash_flow": -2334395, "capital_expenditure": 224835, "free_cash_flow": -2109560, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 80558, "ticker_id": 6258, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7482429", "ebitda": "-6874512", "netIncome": "-7744646", "grossProfit": "2957758", "depreciation": "None", "totalRevenue": "20020502", "costOfRevenue": "17062744", "interestIncome": "5223", "incomeBeforeTax": "-7744646", "interestExpense": "267440", "operatingIncome": "-7482429", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-262217", "nonInterestIncome": "None", "operatingExpenses": "10440187", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17062744", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "607917", "sellingGeneralAndAdministrative": "9661824", "netIncomeFromContinuingOperations": "-7744646" }, "balance": { "goodwill": "20007669", "inventory": "5239963", "commonStock": "25906", "currentDebt": "None", "investments": "None", "totalAssets": "40455812", "longTermDebt": "1392355", "shortTermDebt": "8941815", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "5484166", "reportedCurrency": "USD", "retainedEarnings": "-80397873", "totalLiabilities": "16635064", "otherCurrentAssets": "1464680", "totalCurrentAssets": "11011225", "currentLongTermDebt": "8644878", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "901785", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29444587", "currentAccountsPayable": "1708121", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11631751", "totalShareholderEquity": "23820748", "capitalLeaseObligations": "1594518", "otherCurrentLiabilities": "1381168", "totalCurrentLiabilities": "12145128", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4489936", "cashAndShortTermInvestments": "3404797", "commonStockSharesOutstanding": "25751441", "intangibleAssetsExcludingGoodwill": "5484166", "cashAndCashEquivalentsAtCarryingValue": "3404797", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7744646", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1765758", "operatingCashflow": "-2334395", "capitalExpenditures": "224835", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1822028", "cashflowFromInvestment": "-224831", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "910654", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20020502, "cost_of_revenue": 17062744, "gross_profit": 2957758, "research_and_development": null, "selling_general_admin": 9661824, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7482429, "depreciation_amortisation": 607917, "ebitda": -6874512, "interest_expense": 267440, "interest_income": null, "other_non_operating": null, "pretax_income": -7744646, "tax_provision": null, "effective_tax_rate": null, "net_income": -7744646, "net_income_continuing_ops": -7744646, "net_income_to_common": -7744646, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3404797, "short_term_investments": null, "net_receivables": 901785, "inventory": 5239963, "other_current_assets": null, "total_current_assets": 11011225, "net_ppe": null, "goodwill": 20007669, "intangible_assets": 5484166, "goodwill_and_intangibles": 25491835, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29444587, "total_assets": 40455812, "short_term_debt": 8941815, "accounts_payable": 1708121, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12145128, "long_term_debt": 1392355, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4489936, "total_liabilities": 16635064, "total_debt": 10334170, "preferred_stock": null, "minority_interest": null, "retained_earnings": -80397873, "total_equity": 23820748, "shares_outstanding": 25751441, "operating_cash_flow": -2334395, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 224835, "acquisitions": null, "other_investing": null, "investing_cash_flow": -224831, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1822028, "free_cash_flow": -2109560, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7482429", "ebitda": "-6874512", "netIncome": "-7744646", "grossProfit": "2957758", "depreciation": "None", "totalRevenue": "20020502", "costOfRevenue": "17062744", "interestIncome": "5223", "incomeBeforeTax": "-7744646", "interestExpense": "267440", "operatingIncome": "-7482429", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-262217", "nonInterestIncome": "None", "operatingExpenses": "10440187", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17062744", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "607917", "sellingGeneralAndAdministrative": "9661824", "netIncomeFromContinuingOperations": "-7744646" }, "balance": { "goodwill": "20007669", "inventory": "5239963", "commonStock": "25906", "currentDebt": "None", "investments": "None", "totalAssets": "40455812", "longTermDebt": "1392355", "shortTermDebt": "8941815", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "5484166", "reportedCurrency": "USD", "retainedEarnings": "-80397873", "totalLiabilities": "16635064", "otherCurrentAssets": "1464680", "totalCurrentAssets": "11011225", "currentLongTermDebt": "8644878", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "901785", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29444587", "currentAccountsPayable": "1708121", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11631751", "totalShareholderEquity": "23820748", "capitalLeaseObligations": "1594518", "otherCurrentLiabilities": "1381168", "totalCurrentLiabilities": "12145128", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4489936", "cashAndShortTermInvestments": "3404797", "commonStockSharesOutstanding": "25751441", "intangibleAssetsExcludingGoodwill": "5484166", "cashAndCashEquivalentsAtCarryingValue": "3404797", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7744646", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1765758", "operatingCashflow": "-2334395", "capitalExpenditures": "224835", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1822028", "cashflowFromInvestment": "-224831", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "910654", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "income_statement": { "revenue": 21521894, "cost_of_revenue": 18643355, "gross_profit": 2878539, "ebit": -2943419, "ebitda": -2335502, "pretax_income": -3190720, "tax_provision": null, "net_income": -3190720, "net_income_to_common": -3190720, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5400821, "total_current_assets": 10290688, "total_assets": 39114938, "short_term_debt": 7025523, "long_term_debt": 1473454, "total_debt": 8498977, "total_liabilities": 13976588, "total_equity": 25138350, "shares_outstanding": 25004222, "goodwill_and_intangibles": 26099752 }, "cash_flow": { "operating_cash_flow": -6636, "capital_expenditure": 224815, "free_cash_flow": 218179, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 80559, "ticker_id": 6258, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2943419", "ebitda": "-2335502", "netIncome": "-3190720", "grossProfit": "2878539", "depreciation": "None", "totalRevenue": "21521894", "costOfRevenue": "18643355", "interestIncome": "None", "incomeBeforeTax": "-3190720", "interestExpense": "247301", "operatingIncome": "-2943419", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-247301", "nonInterestIncome": "None", "operatingExpenses": "5821958", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18643355", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "607917", "sellingGeneralAndAdministrative": "4952999", "netIncomeFromContinuingOperations": "-3190720" }, "balance": { "goodwill": "20007669", "inventory": "3474205", "commonStock": "25532", "currentDebt": "None", "investments": "None", "totalAssets": "39114938", "longTermDebt": "1473454", "shortTermDebt": "7025523", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6092083", "reportedCurrency": "USD", "retainedEarnings": "-72653227", "totalLiabilities": "13976588", "otherCurrentAssets": "304291", "totalCurrentAssets": "10290688", "currentLongTermDebt": "6938316", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1111371", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28824250", "currentAccountsPayable": "1844024", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8683311", "totalShareholderEquity": "25138350", "capitalLeaseObligations": "271541", "otherCurrentLiabilities": "1481075", "totalCurrentLiabilities": "10518800", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3457788", "cashAndShortTermInvestments": "5400821", "commonStockSharesOutstanding": "25004222", "intangibleAssetsExcludingGoodwill": "6092083", "cashAndCashEquivalentsAtCarryingValue": "5400821", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3190720", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "678068", "operatingCashflow": "-6636", "capitalExpenditures": "224815", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1532535", "cashflowFromInvestment": "-224815", "stockBasedCompensation": "37126", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "986654", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21521894, "cost_of_revenue": 18643355, "gross_profit": 2878539, "research_and_development": null, "selling_general_admin": 4952999, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2943419, "depreciation_amortisation": 607917, "ebitda": -2335502, "interest_expense": 247301, "interest_income": null, "other_non_operating": null, "pretax_income": -3190720, "tax_provision": null, "effective_tax_rate": null, "net_income": -3190720, "net_income_continuing_ops": -3190720, "net_income_to_common": -3190720, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5400821, "short_term_investments": null, "net_receivables": 1111371, "inventory": 3474205, "other_current_assets": null, "total_current_assets": 10290688, "net_ppe": null, "goodwill": 20007669, "intangible_assets": 6092083, "goodwill_and_intangibles": 26099752, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28824250, "total_assets": 39114938, "short_term_debt": 7025523, "accounts_payable": 1844024, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10518800, "long_term_debt": 1473454, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3457788, "total_liabilities": 13976588, "total_debt": 8498977, "preferred_stock": null, "minority_interest": null, "retained_earnings": -72653227, "total_equity": 25138350, "shares_outstanding": 25004222, "operating_cash_flow": -6636, "stock_based_compensation": 37126, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 224815, "acquisitions": null, "other_investing": null, "investing_cash_flow": -224815, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1532535, "free_cash_flow": 218179, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2943419", "ebitda": "-2335502", "netIncome": "-3190720", "grossProfit": "2878539", "depreciation": "None", "totalRevenue": "21521894", "costOfRevenue": "18643355", "interestIncome": "None", "incomeBeforeTax": "-3190720", "interestExpense": "247301", "operatingIncome": "-2943419", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-247301", "nonInterestIncome": "None", "operatingExpenses": "5821958", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18643355", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "607917", "sellingGeneralAndAdministrative": "4952999", "netIncomeFromContinuingOperations": "-3190720" }, "balance": { "goodwill": "20007669", "inventory": "3474205", "commonStock": "25532", "currentDebt": "None", "investments": "None", "totalAssets": "39114938", "longTermDebt": "1473454", "shortTermDebt": "7025523", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6092083", "reportedCurrency": "USD", "retainedEarnings": "-72653227", "totalLiabilities": "13976588", "otherCurrentAssets": "304291", "totalCurrentAssets": "10290688", "currentLongTermDebt": "6938316", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1111371", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28824250", "currentAccountsPayable": "1844024", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8683311", "totalShareholderEquity": "25138350", "capitalLeaseObligations": "271541", "otherCurrentLiabilities": "1481075", "totalCurrentLiabilities": "10518800", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3457788", "cashAndShortTermInvestments": "5400821", "commonStockSharesOutstanding": "25004222", "intangibleAssetsExcludingGoodwill": "6092083", "cashAndCashEquivalentsAtCarryingValue": "5400821", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3190720", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "678068", "operatingCashflow": "-6636", "capitalExpenditures": "224815", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1532535", "cashflowFromInvestment": "-224815", "stockBasedCompensation": "37126", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "986654", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "income_statement": { "revenue": 21685900, "cost_of_revenue": 19563394, "gross_profit": 2122506, "ebit": -5952935, "ebitda": -5877935, "pretax_income": -3412507, "tax_provision": 58421, "net_income": -3470928, "net_income_to_common": -3470928, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4099737, "total_current_assets": 10110294, "total_assets": 39762014, "short_term_debt": 7748506, "long_term_debt": 1458270, "total_debt": 9206776, "total_liabilities": 15440820, "total_equity": 24321194, "shares_outstanding": 20466000, "goodwill_and_intangibles": 26707669 }, "cash_flow": { "operating_cash_flow": 459365, "capital_expenditure": 900005, "free_cash_flow": 1359370, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 80560, "ticker_id": 6258, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5952935", "ebitda": "-5877935", "netIncome": "-3470928", "grossProfit": "2122506", "depreciation": "None", "totalRevenue": "21685900", "costOfRevenue": "19563394", "interestIncome": "None", "incomeBeforeTax": "-3412507", "interestExpense": "2856000", "operatingIncome": "-6941675", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "58421", "reportedCurrency": "USD", "netInterestIncome": "-2855649", "nonInterestIncome": "None", "operatingExpenses": "9064181", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19563394", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75000", "sellingGeneralAndAdministrative": "7766441", "netIncomeFromContinuingOperations": "2333027" }, "balance": { "goodwill": "20007669", "inventory": "4152273", "commonStock": "24114", "currentDebt": "None", "investments": "None", "totalAssets": "39762014", "longTermDebt": "1458270", "shortTermDebt": "7748506", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6700000", "reportedCurrency": "USD", "retainedEarnings": "-69462507", "totalLiabilities": "15440820", "otherCurrentAssets": "177119", "totalCurrentAssets": "10110294", "currentLongTermDebt": "7614031", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1681165", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29651720", "currentAccountsPayable": "2218285", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9409605", "totalShareholderEquity": "24321194", "capitalLeaseObligations": "337304", "otherCurrentLiabilities": "1675934", "totalCurrentLiabilities": "11979721", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3461099", "cashAndShortTermInvestments": "4099737", "commonStockSharesOutstanding": "20466000", "intangibleAssetsExcludingGoodwill": "6700000", "cashAndCashEquivalentsAtCarryingValue": "4099737", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2333027", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "459365", "capitalExpenditures": "900005", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1029690", "cashflowFromInvestment": "1138472", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1590190", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21685900, "cost_of_revenue": 19563394, "gross_profit": 2122506, "research_and_development": null, "selling_general_admin": 7766441, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5952935, "depreciation_amortisation": 75000, "ebitda": -5877935, "interest_expense": 2856000, "interest_income": null, "other_non_operating": null, "pretax_income": -3412507, "tax_provision": 58421, "effective_tax_rate": null, "net_income": -3470928, "net_income_continuing_ops": 2333027, "net_income_to_common": -3470928, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4099737, "short_term_investments": null, "net_receivables": 1681165, "inventory": 4152273, "other_current_assets": null, "total_current_assets": 10110294, "net_ppe": null, "goodwill": 20007669, "intangible_assets": 6700000, "goodwill_and_intangibles": 26707669, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29651720, "total_assets": 39762014, "short_term_debt": 7748506, "accounts_payable": 2218285, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11979721, "long_term_debt": 1458270, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3461099, "total_liabilities": 15440820, "total_debt": 9206776, "preferred_stock": null, "minority_interest": null, "retained_earnings": -69462507, "total_equity": 24321194, "shares_outstanding": 20466000, "operating_cash_flow": 459365, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 900005, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1138472, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1029690, "free_cash_flow": 1359370, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5952935", "ebitda": "-5877935", "netIncome": "-3470928", "grossProfit": "2122506", "depreciation": "None", "totalRevenue": "21685900", "costOfRevenue": "19563394", "interestIncome": "None", "incomeBeforeTax": "-3412507", "interestExpense": "2856000", "operatingIncome": "-6941675", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "58421", "reportedCurrency": "USD", "netInterestIncome": "-2855649", "nonInterestIncome": "None", "operatingExpenses": "9064181", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19563394", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75000", "sellingGeneralAndAdministrative": "7766441", "netIncomeFromContinuingOperations": "2333027" }, "balance": { "goodwill": "20007669", "inventory": "4152273", "commonStock": "24114", "currentDebt": "None", "investments": "None", "totalAssets": "39762014", "longTermDebt": "1458270", "shortTermDebt": "7748506", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6700000", "reportedCurrency": "USD", "retainedEarnings": "-69462507", "totalLiabilities": "15440820", "otherCurrentAssets": "177119", "totalCurrentAssets": "10110294", "currentLongTermDebt": "7614031", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1681165", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29651720", "currentAccountsPayable": "2218285", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9409605", "totalShareholderEquity": "24321194", "capitalLeaseObligations": "337304", "otherCurrentLiabilities": "1675934", "totalCurrentLiabilities": "11979721", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3461099", "cashAndShortTermInvestments": "4099737", "commonStockSharesOutstanding": "20466000", "intangibleAssetsExcludingGoodwill": "6700000", "cashAndCashEquivalentsAtCarryingValue": "4099737", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2333027", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "459365", "capitalExpenditures": "900005", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1029690", "cashflowFromInvestment": "1138472", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1590190", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "income_statement": { "revenue": 20207519, "cost_of_revenue": 17897970, "gross_profit": 2309549, "ebit": -365607, "ebitda": -290607, "pretax_income": -556933, "tax_provision": -351, "net_income": -556582, "net_income_to_common": -556582, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2613868, "total_current_assets": 2901945, "total_assets": 3173296, "short_term_debt": 178561, "long_term_debt": 737453, "total_debt": 916014, "total_liabilities": 2976994, "total_equity": 196302, "shares_outstanding": 13774292, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 217458, "capital_expenditure": 224998, "free_cash_flow": 442456, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 80562, "ticker_id": 6258, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-365607", "ebitda": "-290607", "netIncome": "-556582", "grossProfit": "2309549", "depreciation": "None", "totalRevenue": "20207519", "costOfRevenue": "17897970", "interestIncome": "0", "incomeBeforeTax": "-556933", "interestExpense": "191326", "operatingIncome": "-365607", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-351", "reportedCurrency": "USD", "netInterestIncome": "-191326", "nonInterestIncome": "None", "operatingExpenses": "2675156", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17897970", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75000", "sellingGeneralAndAdministrative": "2476879", "netIncomeFromContinuingOperations": "-556582" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "16756", "currentDebt": "None", "investments": "None", "totalAssets": "3173296", "longTermDebt": "737453", "shortTermDebt": "178561", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-64027331", "totalLiabilities": "2976994", "otherCurrentAssets": "131638", "totalCurrentAssets": "2901945", "currentLongTermDebt": "113329", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "156439", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "271351", "currentAccountsPayable": "1165085", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1136883", "totalShareholderEquity": "196302", "capitalLeaseObligations": "286101", "otherCurrentLiabilities": "556348", "totalCurrentLiabilities": "2018672", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "958322", "cashAndShortTermInvestments": "2613868", "commonStockSharesOutstanding": "13774292", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2613868", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-556582", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "237968", "operatingCashflow": "217458", "capitalExpenditures": "224998", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "291184", "cashflowFromInvestment": "-225000", "stockBasedCompensation": "466447", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "342985", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20207519, "cost_of_revenue": 17897970, "gross_profit": 2309549, "research_and_development": null, "selling_general_admin": 2476879, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -365607, "depreciation_amortisation": 75000, "ebitda": -290607, "interest_expense": 191326, "interest_income": null, "other_non_operating": null, "pretax_income": -556933, "tax_provision": -351, "effective_tax_rate": null, "net_income": -556582, "net_income_continuing_ops": -556582, "net_income_to_common": -556582, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2613868, "short_term_investments": null, "net_receivables": 156439, "inventory": null, "other_current_assets": null, "total_current_assets": 2901945, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 271351, "total_assets": 3173296, "short_term_debt": 178561, "accounts_payable": 1165085, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2018672, "long_term_debt": 737453, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 958322, "total_liabilities": 2976994, "total_debt": 916014, "preferred_stock": null, "minority_interest": null, "retained_earnings": -64027331, "total_equity": 196302, "shares_outstanding": 13774292, "operating_cash_flow": 217458, "stock_based_compensation": 466447, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 224998, "acquisitions": null, "other_investing": null, "investing_cash_flow": -225000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 291184, "free_cash_flow": 442456, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-365607", "ebitda": "-290607", "netIncome": "-556582", "grossProfit": "2309549", "depreciation": "None", "totalRevenue": "20207519", "costOfRevenue": "17897970", "interestIncome": "0", "incomeBeforeTax": "-556933", "interestExpense": "191326", "operatingIncome": "-365607", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-351", "reportedCurrency": "USD", "netInterestIncome": "-191326", "nonInterestIncome": "None", "operatingExpenses": "2675156", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17897970", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75000", "sellingGeneralAndAdministrative": "2476879", "netIncomeFromContinuingOperations": "-556582" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "16756", "currentDebt": "None", "investments": "None", "totalAssets": "3173296", "longTermDebt": "737453", "shortTermDebt": "178561", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-64027331", "totalLiabilities": "2976994", "otherCurrentAssets": "131638", "totalCurrentAssets": "2901945", "currentLongTermDebt": "113329", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "156439", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "271351", "currentAccountsPayable": "1165085", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1136883", "totalShareholderEquity": "196302", "capitalLeaseObligations": "286101", "otherCurrentLiabilities": "556348", "totalCurrentLiabilities": "2018672", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "958322", "cashAndShortTermInvestments": "2613868", "commonStockSharesOutstanding": "13774292", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2613868", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-556582", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "237968", "operatingCashflow": "217458", "capitalExpenditures": "224998", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "291184", "cashflowFromInvestment": "-225000", "stockBasedCompensation": "466447", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "342985", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "income_statement": { "revenue": 21091657, "cost_of_revenue": 18697387, "gross_profit": 2394270, "ebit": -516243, "ebitda": -349508, "pretax_income": -686657, "tax_provision": null, "net_income": -686657, "net_income_to_common": -686657, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2134182, "total_current_assets": 2525452, "total_assets": 2819370, "short_term_debt": 188200, "long_term_debt": 740933, "total_debt": 929133, "total_liabilities": 3093305, "total_equity": -273935, "shares_outstanding": 13774292, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1241209, "capital_expenditure": 411551, "free_cash_flow": -829658, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 80563, "ticker_id": 6258, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:04:01.015894+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-516243", "ebitda": "-349508", "netIncome": "-686657", "grossProfit": "2394270", "depreciation": "None", "totalRevenue": "21091657", "costOfRevenue": "18697387", "interestIncome": "0", "incomeBeforeTax": "-686657", "interestExpense": "170414", "operatingIncome": "-516243", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-170414", "nonInterestIncome": "None", "operatingExpenses": "2910513", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18697387", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166735", "sellingGeneralAndAdministrative": "2629536", "netIncomeFromContinuingOperations": "-686657" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "16506", "currentDebt": "None", "investments": "None", "totalAssets": "2819370", "longTermDebt": "740933", "shortTermDebt": "188200", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-63835361", "totalLiabilities": "3093305", "otherCurrentAssets": "252753", "totalCurrentAssets": "2525452", "currentLongTermDebt": "112579", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "138517", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "293918", "currentAccountsPayable": "1315192", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1167598", "totalShareholderEquity": "-273935", "capitalLeaseObligations": "314086", "otherCurrentLiabilities": "470734", "totalCurrentLiabilities": "2113907", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "979398", "cashAndShortTermInvestments": "2134182", "commonStockSharesOutstanding": "13774292", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2134182", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-686657", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "-648145", "operatingCashflow": "-1241209", "capitalExpenditures": "411551", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "838093", "cashflowFromInvestment": "-411551", "stockBasedCompensation": "438195", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "298268", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21091657, "cost_of_revenue": 18697387, "gross_profit": 2394270, "research_and_development": null, "selling_general_admin": 2629536, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -516243, "depreciation_amortisation": 166735, "ebitda": -349508, "interest_expense": 170414, "interest_income": null, "other_non_operating": null, "pretax_income": -686657, "tax_provision": null, "effective_tax_rate": null, "net_income": -686657, "net_income_continuing_ops": -686657, "net_income_to_common": -686657, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2134182, "short_term_investments": null, "net_receivables": 138517, "inventory": null, "other_current_assets": null, "total_current_assets": 2525452, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 293918, "total_assets": 2819370, "short_term_debt": 188200, "accounts_payable": 1315192, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2113907, "long_term_debt": 740933, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 979398, "total_liabilities": 3093305, "total_debt": 929133, "preferred_stock": null, "minority_interest": null, "retained_earnings": -63835361, "total_equity": -273935, "shares_outstanding": 13774292, "operating_cash_flow": -1241209, "stock_based_compensation": 438195, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 411551, "acquisitions": null, "other_investing": null, "investing_cash_flow": -411551, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 838093, "free_cash_flow": -829658, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-516243", "ebitda": "-349508", "netIncome": "-686657", "grossProfit": "2394270", "depreciation": "None", "totalRevenue": "21091657", "costOfRevenue": "18697387", "interestIncome": "0", "incomeBeforeTax": "-686657", "interestExpense": "170414", "operatingIncome": "-516243", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-170414", "nonInterestIncome": "None", "operatingExpenses": "2910513", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18697387", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166735", "sellingGeneralAndAdministrative": "2629536", "netIncomeFromContinuingOperations": "-686657" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "16506", "currentDebt": "None", "investments": "None", "totalAssets": "2819370", "longTermDebt": "740933", "shortTermDebt": "188200", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-63835361", "totalLiabilities": "3093305", "otherCurrentAssets": "252753", "totalCurrentAssets": "2525452", "currentLongTermDebt": "112579", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "138517", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "293918", "currentAccountsPayable": "1315192", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1167598", "totalShareholderEquity": "-273935", "capitalLeaseObligations": "314086", "otherCurrentLiabilities": "470734", "totalCurrentLiabilities": "2113907", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "979398", "cashAndShortTermInvestments": "2134182", "commonStockSharesOutstanding": "13774292", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2134182", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-686657", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "-648145", "operatingCashflow": "-1241209", "capitalExpenditures": "411551", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "838093", "cashflowFromInvestment": "-411551", "stockBasedCompensation": "438195", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "298268", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "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" ] } } }