{ "ticker": { "uuid": "2397d41a-3909-4f10-95b1-6cbc6e704fc9", "symbol": "QMMM", "name": "QMMM Holdings Limited Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/2397d41a-3909-4f10-95b1-6cbc6e704fc9/", "api_url": "https://sharemaestro.com/factors/api/tickers/2397d41a-3909-4f10-95b1-6cbc6e704fc9/" }, "ticker_metadata": { "id": 7873, "uuid": "2397d41a-3909-4f10-95b1-6cbc6e704fc9", "symbol": "QMMM", "name": "QMMM Holdings Limited Ordinary Shares", "asset_type": "equity", "market_cap": 6830437000, "stock_exchange_id": 2, "industry": "Advertising Agencies", "sector": "Communication Services", "description": "QMMM Holdings Limited, provides digital media advertising and marketing production services primarily in Hong Kong.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "2397d41a-3909-4f10-95b1-6cbc6e704fc9", "symbol": "QMMM", "name": "QMMM Holdings Limited Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/2397d41a-3909-4f10-95b1-6cbc6e704fc9/", "api_url": "https://sharemaestro.com/factors/api/tickers/2397d41a-3909-4f10-95b1-6cbc6e704fc9/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.32, "value": 0.41, "quality": 0.4, "momentum": 0.4, "coverage": 0.788, "confidence": 0.479, "delta": null }, "headline_factors": { "price": 119.4, "market_cap": 2054437234.8, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -3.1482, "piotroski_f_score": 2, "momentum_12_1": 108.5413, "volatility_252d": 8.8234 }, "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": "2024-09-30", "financials_age_days": 615, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:05.009990+00:00", "batch_id": "" }, "size": { "price_close": 119.4, "market_cap": 2054437234.8, "market_cap_usd": 2054437234.8, "enterprise_value": 2054423713.8, "shares_outstanding": 17206342, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 4093.0752, "ptbv_ratio": 4102.4582, "ps_ratio": 761.4021, "pcf_ratio": null, "pfcf_ratio": -328.6811, "ev_ebitda": null, "ev_ebit": -1312.6612, "ev_sales": 761.3971, "ev_fcf": -328.6789, "earnings_yield": null, "fcf_yield": -0.003, "price_to_sales": 761.4021, "price_to_book": 4093.0752, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0013 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1538, "operating_margin": -0.58, "net_margin": -0.5856, "ebitda_margin": -0.5673, "fcf_margin": -2.3165, "roe": -3.1482, "roa": -2.757, "roic": -2.4033, "roc_greenblatt": null, "asset_turnover": 4.7077, "cash_conversion": 3.9555, "accruals_ratio": 8.1486, "sbc_to_revenue": null, "piotroski_f_score": 2, "altman_z_score": 17302.9331, "earnings_stability_5y": null, "revenue_stability_5y": 0.137, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.7241, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.1419, "net_debt_to_ebitda": 0.0088, "debt_to_assets": 0.0141, "interest_coverage": -88.4378, "current_ratio": 6.9754, "quick_ratio": 6.9754, "net_debt": -13521, "local_beta": -0.0133, "volatility_252d": 8.8234, "volatility_60d": 1.1674, "max_drawdown_12m": 0, "risk_adjusted_momentum": 12.3015 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.0884, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": 0, "price_return_3m": 0, "price_return_6m": 0, "price_return_9m": 14.6899, "price_return_12m": 108.5413, "price_return_12m_ex1m": 108.5413, "momentum_6m": 0, "momentum_12m": 108.5413, "momentum_12_1": 108.5413, "distance_from_52w_high": 0, "distance_from_52w_low": 119.6304, "relative_strength": 108.3833 }, "raw_ttm": { "revenue_ttm": 2698229, "gross_profit_ttm": 414996, "ebit_ttm": -1565083, "ebitda_ttm": -1530693, "net_income_ttm": -1580198, "eps_diluted_ttm": -0.0918, "operating_cash_flow_ttm": -6250549, "capital_expenditure_ttm": 0, "fcf_ttm": -6250549, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 17697, "cash_and_equivalents": 21581, "total_current_assets": 496795, "total_current_liabilities": 71221, "net_ppe": null, "total_assets": 573151, "total_debt": 8060, "total_equity": 501930, "net_working_capital": 412053, "book_value_per_share": 0.0292, "retained_earnings": -500708, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 500782, "tangible_book_per_share": 0.0291 }, "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": 59, "quality_composite": 60, "momentum_composite": 60, "growth_composite": 59, "yield_composite": 59, "svqf_composite": 65, "vc1_composite": 59, "vc2_composite": 59, "vc3_composite": 59, "trending_value_composite": null, "overall_composite": 68, "quality_value_composite": 0.405, "os_score": 0.32, "value_percentile": 0.41, "quality_percentile": 0.4, "momentum_percentile": 0.4, "factor_coverage": 0.788, "signal_confidence": 0.479, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 83, "small_cap_core_rank": 60, "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": 2464, "ticker_id": 7873, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2024-09-30", "financials_age_days": 615, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:05.009990+00:00", "batch_id": "", "os_score_delta": null, "price_close": 119.4, "market_cap": 2054437234.8, "market_cap_usd": 2054437234.8, "enterprise_value": 2054423713.8, "shares_outstanding": 17206342, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 4093.07519933, "ptbv_ratio": 4102.45822494, "ps_ratio": 761.40210293, "pcf_ratio": null, "pfcf_ratio": -328.68108622, "ev_ebitda": null, "ev_ebit": -1312.66119036, "ev_sales": 761.39709187, "ev_fcf": -328.67892305, "earnings_yield": null, "fcf_yield": -0.00304248, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.15380311, "operating_margin": -0.58004083, "net_margin": -0.58564266, "ebitda_margin": -0.56729544, "fcf_margin": -2.31653763, "roe": -3.14824378, "roa": -2.7570361, "roic": -2.4033387, "roc_greenblatt": null, "asset_turnover": 4.70771053, "cash_conversion": 3.95554798, "accruals_ratio": 8.14855248, "sbc_to_revenue": null, "debt_to_equity": 0.14189429, "net_debt_to_ebitda": 0.00883325, "debt_to_assets": 0.01406261, "interest_coverage": -88.43775781, "current_ratio": 6.97540051, "quick_ratio": 6.97540051, "net_debt": -13521, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.0884343, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 2, "altman_z_score": 17302.93305639, "earnings_stability_5y": null, "revenue_stability_5y": 0.137023, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": 0, "price_return_6m": 0, "price_return_9m": 14.68988173, "price_return_12m": 108.5412844, "price_return_12m_ex1m": 108.5412844, "distance_from_52w_high": 0, "distance_from_52w_low": 119.63043039, "relative_strength": 108.38334335, "local_beta": -0.0133, "volatility_252d": 8.823389, "volatility_60d": 1.167365, "max_drawdown_12m": 0, "revenue_ttm": 2698229, "gross_profit_ttm": 414996, "ebit_ttm": -1565083, "ebitda_ttm": -1530693, "net_income_ttm": -1580198, "eps_diluted_ttm": -0.09183811, "operating_cash_flow_ttm": -6250549, "capital_expenditure_ttm": 0, "fcf_ttm": -6250549, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 17697, "cash_and_equivalents": 21581, "total_current_assets": 496795, "total_current_liabilities": 71221, "net_ppe": null, "total_assets": 573151, "total_debt": 8060, "total_equity": 501930, "net_working_capital": 412053, "book_value_per_share": 0.02917122, "retained_earnings": -500708, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 500782, "tangible_book_per_share": 0.0291045, "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": 59, "quality_composite": 60, "momentum_composite": 60, "growth_composite": 59, "yield_composite": 59, "svqf_composite": 65, "vc1_composite": 59, "vc2_composite": 59, "vc3_composite": 59, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 0.788, "signal_confidence": 0.479, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 83, "small_cap_core_rank": 60, "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": 119.4, "os": 0.32, "value": 0.41, "quality": 0.4, "momentum": 0.4, "confidence": 0.479, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -3.1482, "momentum_12_1": 108.5413, "complete_fields": { "id": 2464, "ticker_id": 7873, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2024-09-30", "financials_age_days": 615, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:05.009990+00:00", "batch_id": "", "os_score_delta": null, "price_close": 119.4, "market_cap": 2054437234.8, "market_cap_usd": 2054437234.8, "enterprise_value": 2054423713.8, "shares_outstanding": 17206342, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 4093.07519933, "ptbv_ratio": 4102.45822494, "ps_ratio": 761.40210293, "pcf_ratio": null, "pfcf_ratio": -328.68108622, "ev_ebitda": null, "ev_ebit": -1312.66119036, "ev_sales": 761.39709187, "ev_fcf": -328.67892305, "earnings_yield": null, "fcf_yield": -0.00304248, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.15380311, "operating_margin": -0.58004083, "net_margin": -0.58564266, "ebitda_margin": -0.56729544, "fcf_margin": -2.31653763, "roe": -3.14824378, "roa": -2.7570361, "roic": -2.4033387, "roc_greenblatt": null, "asset_turnover": 4.70771053, "cash_conversion": 3.95554798, "accruals_ratio": 8.14855248, "sbc_to_revenue": null, "debt_to_equity": 0.14189429, "net_debt_to_ebitda": 0.00883325, "debt_to_assets": 0.01406261, "interest_coverage": -88.43775781, "current_ratio": 6.97540051, "quick_ratio": 6.97540051, "net_debt": -13521, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.0884343, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 2, "altman_z_score": 17302.93305639, "earnings_stability_5y": null, "revenue_stability_5y": 0.137023, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": 0, "price_return_6m": 0, "price_return_9m": 14.68988173, "price_return_12m": 108.5412844, "price_return_12m_ex1m": 108.5412844, "distance_from_52w_high": 0, "distance_from_52w_low": 119.63043039, "relative_strength": 108.38334335, "local_beta": -0.0133, "volatility_252d": 8.823389, "volatility_60d": 1.167365, "max_drawdown_12m": 0, "revenue_ttm": 2698229, "gross_profit_ttm": 414996, "ebit_ttm": -1565083, "ebitda_ttm": -1530693, "net_income_ttm": -1580198, "eps_diluted_ttm": -0.09183811, "operating_cash_flow_ttm": -6250549, "capital_expenditure_ttm": 0, "fcf_ttm": -6250549, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 17697, "cash_and_equivalents": 21581, "total_current_assets": 496795, "total_current_liabilities": 71221, "net_ppe": null, "total_assets": 573151, "total_debt": 8060, "total_equity": 501930, "net_working_capital": 412053, "book_value_per_share": 0.02917122, "retained_earnings": -500708, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 500782, "tangible_book_per_share": 0.0291045, "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": 59, "quality_composite": 60, "momentum_composite": 60, "growth_composite": 59, "yield_composite": 59, "svqf_composite": 65, "vc1_composite": 59, "vc2_composite": 59, "vc3_composite": 59, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 0.788, "signal_confidence": 0.479, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 83, "small_cap_core_rank": 60, "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": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:35.446358+00:00", "is_restated": false, "income_statement": { "revenue": 2698229, "cost_of_revenue": 2283233, "gross_profit": 414996, "ebit": -1565083, "ebitda": -1530693, "pretax_income": -1580198, "tax_provision": null, "net_income": -1580198, "net_income_to_common": -1580198, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 497993, "total_current_assets": 4603462, "total_assets": 5974092, "short_term_debt": 154254, "long_term_debt": null, "total_debt": 154254, "total_liabilities": 688134, "total_equity": 5285958, "shares_outstanding": 15425389, "goodwill_and_intangibles": 14206 }, "cash_flow": { "operating_cash_flow": -6250549, "capital_expenditure": 0, "free_cash_flow": -6250549, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154380, "ticker_id": 7873, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:35.446358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1565083", "ebitda": "-1530693", "netIncome": "-1580198", "grossProfit": "414996", "depreciation": "None", "totalRevenue": "2698229", "costOfRevenue": "2283233", "interestIncome": "1942", "incomeBeforeTax": "-1580198", "interestExpense": "17697", "operatingIncome": "-1565083", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-15755", "nonInterestIncome": "None", "operatingExpenses": "1980079", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2283233", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34390", "sellingGeneralAndAdministrative": "1482401", "netIncomeFromContinuingOperations": "-1580198" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1721", "currentDebt": "None", "investments": "None", "totalAssets": "5974092", "longTermDebt": "None", "shortTermDebt": "154254", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "14206", "reportedCurrency": "USD", "retainedEarnings": "-2513747", "totalLiabilities": "688134", "otherCurrentAssets": "3839090", "totalCurrentAssets": "4603462", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "266379", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1370630", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "154254", "totalShareholderEquity": "5285958", "capitalLeaseObligations": "154254", "otherCurrentLiabilities": "379467", "totalCurrentLiabilities": "688134", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "497993", "commonStockSharesOutstanding": "15425389", "intangibleAssetsExcludingGoodwill": "14206", "cashAndCashEquivalentsAtCarryingValue": "497993", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1580198", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6250549", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6653892", "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": "206993", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2698229, "cost_of_revenue": 2283233, "gross_profit": 414996, "research_and_development": null, "selling_general_admin": 1482401, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1565083, "depreciation_amortisation": 34390, "ebitda": -1530693, "interest_expense": 17697, "interest_income": null, "other_non_operating": null, "pretax_income": -1580198, "tax_provision": null, "effective_tax_rate": null, "net_income": -1580198, "net_income_continuing_ops": -1580198, "net_income_to_common": -1580198, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 497993, "short_term_investments": null, "net_receivables": 266379, "inventory": null, "other_current_assets": null, "total_current_assets": 4603462, "net_ppe": null, "goodwill": null, "intangible_assets": 14206, "goodwill_and_intangibles": 14206, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1370630, "total_assets": 5974092, "short_term_debt": 154254, "accounts_payable": 0, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 688134, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 688134, "total_debt": 154254, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2513747, "total_equity": 5285958, "shares_outstanding": 15425389, "operating_cash_flow": -6250549, "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": 6653892, "free_cash_flow": -6250549, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1565083", "ebitda": "-1530693", "netIncome": "-1580198", "grossProfit": "414996", "depreciation": "None", "totalRevenue": "2698229", "costOfRevenue": "2283233", "interestIncome": "1942", "incomeBeforeTax": "-1580198", "interestExpense": "17697", "operatingIncome": "-1565083", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-15755", "nonInterestIncome": "None", "operatingExpenses": "1980079", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2283233", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34390", "sellingGeneralAndAdministrative": "1482401", "netIncomeFromContinuingOperations": "-1580198" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1721", "currentDebt": "None", "investments": "None", "totalAssets": "5974092", "longTermDebt": "None", "shortTermDebt": "154254", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "14206", "reportedCurrency": "USD", "retainedEarnings": "-2513747", "totalLiabilities": "688134", "otherCurrentAssets": "3839090", "totalCurrentAssets": "4603462", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "266379", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1370630", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "154254", "totalShareholderEquity": "5285958", "capitalLeaseObligations": "154254", "otherCurrentLiabilities": "379467", "totalCurrentLiabilities": "688134", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "497993", "commonStockSharesOutstanding": "15425389", "intangibleAssetsExcludingGoodwill": "14206", "cashAndCashEquivalentsAtCarryingValue": "497993", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1580198", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6250549", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6653892", "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": "206993", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:35.446358+00:00", "is_restated": false, "income_statement": { "revenue": 2807909, "cost_of_revenue": 2177443, "gross_profit": 630466, "ebit": -1304369, "ebitda": -1271113, "pretax_income": -1287661, "tax_provision": 3568, "net_income": -1291229, "net_income_to_common": -1291229, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130201, "total_current_assets": 703124, "total_assets": 1186536, "short_term_debt": 172066, "long_term_debt": null, "total_debt": 172066, "total_liabilities": 2102122, "total_equity": -915586, "shares_outstanding": 15000000, "goodwill_and_intangibles": 24534 }, "cash_flow": { "operating_cash_flow": -1133900, "capital_expenditure": 32381, "free_cash_flow": -1101519, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154384, "ticker_id": 7873, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:35.446358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1304369", "ebitda": "-1271113", "netIncome": "-1291229", "grossProfit": "630466", "depreciation": "None", "totalRevenue": "2807909", "costOfRevenue": "2177443", "interestIncome": "1851", "incomeBeforeTax": "-1287661", "interestExpense": "8847", "operatingIncome": "-1304369", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3568", "reportedCurrency": "USD", "netInterestIncome": "-6996", "nonInterestIncome": "None", "operatingExpenses": "1934835", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2177443", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33256", "sellingGeneralAndAdministrative": "1759100", "netIncomeFromContinuingOperations": "-1291229" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1500", "currentDebt": "None", "investments": "None", "totalAssets": "1186536", "longTermDebt": "None", "shortTermDebt": "172066", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "24534", "reportedCurrency": "USD", "retainedEarnings": "-933549", "totalLiabilities": "2102122", "otherCurrentAssets": "53556", "totalCurrentAssets": "703124", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "519367", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "483412", "currentAccountsPayable": "6941", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "325109", "totalShareholderEquity": "-915586", "capitalLeaseObligations": "325109", "otherCurrentLiabilities": "1574676", "totalCurrentLiabilities": "1949079", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "153043", "cashAndShortTermInvestments": "130201", "commonStockSharesOutstanding": "15000000", "intangibleAssetsExcludingGoodwill": "24534", "cashAndCashEquivalentsAtCarryingValue": "130201", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1291229", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1133900", "capitalExpenditures": "32381", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "931194", "cashflowFromInvestment": "-32381", "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": "204595", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2807909, "cost_of_revenue": 2177443, "gross_profit": 630466, "research_and_development": null, "selling_general_admin": 1759100, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1304369, "depreciation_amortisation": 33256, "ebitda": -1271113, "interest_expense": 8847, "interest_income": null, "other_non_operating": null, "pretax_income": -1287661, "tax_provision": 3568, "effective_tax_rate": null, "net_income": -1291229, "net_income_continuing_ops": -1291229, "net_income_to_common": -1291229, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130201, "short_term_investments": null, "net_receivables": 519367, "inventory": null, "other_current_assets": null, "total_current_assets": 703124, "net_ppe": null, "goodwill": null, "intangible_assets": 24534, "goodwill_and_intangibles": 24534, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 483412, "total_assets": 1186536, "short_term_debt": 172066, "accounts_payable": 6941, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1949079, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 153043, "total_liabilities": 2102122, "total_debt": 172066, "preferred_stock": null, "minority_interest": null, "retained_earnings": -933549, "total_equity": -915586, "shares_outstanding": 15000000, "operating_cash_flow": -1133900, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32381, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32381, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 931194, "free_cash_flow": -1101519, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1304369", "ebitda": "-1271113", "netIncome": "-1291229", "grossProfit": "630466", "depreciation": "None", "totalRevenue": "2807909", "costOfRevenue": "2177443", "interestIncome": "1851", "incomeBeforeTax": "-1287661", "interestExpense": "8847", "operatingIncome": "-1304369", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3568", "reportedCurrency": "USD", "netInterestIncome": "-6996", "nonInterestIncome": "None", "operatingExpenses": "1934835", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2177443", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33256", "sellingGeneralAndAdministrative": "1759100", "netIncomeFromContinuingOperations": "-1291229" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1500", "currentDebt": "None", "investments": "None", "totalAssets": "1186536", "longTermDebt": "None", "shortTermDebt": "172066", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "24534", "reportedCurrency": "USD", "retainedEarnings": "-933549", "totalLiabilities": "2102122", "otherCurrentAssets": "53556", "totalCurrentAssets": "703124", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "519367", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "483412", "currentAccountsPayable": "6941", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "325109", "totalShareholderEquity": "-915586", "capitalLeaseObligations": "325109", "otherCurrentLiabilities": "1574676", "totalCurrentLiabilities": "1949079", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "153043", "cashAndShortTermInvestments": "130201", "commonStockSharesOutstanding": "15000000", "intangibleAssetsExcludingGoodwill": "24534", "cashAndCashEquivalentsAtCarryingValue": "130201", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1291229", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1133900", "capitalExpenditures": "32381", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "931194", "cashflowFromInvestment": "-32381", "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": "204595", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:35.446358+00:00", "is_restated": false, "income_statement": { "revenue": 3396000, "cost_of_revenue": 2057252, "gross_profit": 1338748, "ebit": 870824, "ebitda": 905752, "pretax_income": 916921, "tax_provision": 116358, "net_income": 800563, "net_income_to_common": 800563, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 364449, "total_current_assets": 1051552, "total_assets": 1264231, "short_term_debt": 357853, "long_term_debt": null, "total_debt": 357853, "total_liabilities": 889449, "total_equity": 374782, "shares_outstanding": 15000000, "goodwill_and_intangibles": 14890 }, "cash_flow": { "operating_cash_flow": 638186, "capital_expenditure": 36269, "free_cash_flow": 674455, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154387, "ticker_id": 7873, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:35.446358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "870824", "ebitda": "905752", "netIncome": "800563", "grossProfit": "1338748", "depreciation": "None", "totalRevenue": "3396000", "costOfRevenue": "2057252", "interestIncome": "10", "incomeBeforeTax": "916921", "interestExpense": "30121", "operatingIncome": "870824", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "116358", "reportedCurrency": "USD", "netInterestIncome": "-30111", "nonInterestIncome": "None", "operatingExpenses": "467924", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2057252", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34928", "sellingGeneralAndAdministrative": "269199", "netIncomeFromContinuingOperations": "800563" }, "balance": { "goodwill": "None", "inventory": "171261", "commonStock": "1500", "currentDebt": "None", "investments": "None", "totalAssets": "1264231", "longTermDebt": "None", "shortTermDebt": "357853", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "14890", "reportedCurrency": "USD", "retainedEarnings": "357680", "totalLiabilities": "889449", "otherCurrentAssets": "52246", "totalCurrentAssets": "1051552", "currentLongTermDebt": "211861", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "463596", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "212679", "currentAccountsPayable": "32085", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "357853", "totalShareholderEquity": "374782", "capitalLeaseObligations": "145992", "otherCurrentLiabilities": "48549", "totalCurrentLiabilities": "889449", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "364449", "commonStockSharesOutstanding": "15000000", "intangibleAssetsExcludingGoodwill": "14890", "cashAndCashEquivalentsAtCarryingValue": "364449", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "800563", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "638186", "capitalExpenditures": "36269", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-795307", "cashflowFromInvestment": "190953", "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": "205277", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3396000, "cost_of_revenue": 2057252, "gross_profit": 1338748, "research_and_development": null, "selling_general_admin": 269199, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 870824, "depreciation_amortisation": 34928, "ebitda": 905752, "interest_expense": 30121, "interest_income": null, "other_non_operating": null, "pretax_income": 916921, "tax_provision": 116358, "effective_tax_rate": null, "net_income": 800563, "net_income_continuing_ops": 800563, "net_income_to_common": 800563, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 364449, "short_term_investments": null, "net_receivables": 463596, "inventory": 171261, "other_current_assets": null, "total_current_assets": 1051552, "net_ppe": null, "goodwill": null, "intangible_assets": 14890, "goodwill_and_intangibles": 14890, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 212679, "total_assets": 1264231, "short_term_debt": 357853, "accounts_payable": 32085, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 889449, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 889449, "total_debt": 357853, "preferred_stock": null, "minority_interest": null, "retained_earnings": 357680, "total_equity": 374782, "shares_outstanding": 15000000, "operating_cash_flow": 638186, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36269, "acquisitions": null, "other_investing": null, "investing_cash_flow": 190953, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -795307, "free_cash_flow": 674455, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "870824", "ebitda": "905752", "netIncome": "800563", "grossProfit": "1338748", "depreciation": "None", "totalRevenue": "3396000", "costOfRevenue": "2057252", "interestIncome": "10", "incomeBeforeTax": "916921", "interestExpense": "30121", "operatingIncome": "870824", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "116358", "reportedCurrency": "USD", "netInterestIncome": "-30111", "nonInterestIncome": "None", "operatingExpenses": "467924", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2057252", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34928", "sellingGeneralAndAdministrative": "269199", "netIncomeFromContinuingOperations": "800563" }, "balance": { "goodwill": "None", "inventory": "171261", "commonStock": "1500", "currentDebt": "None", "investments": "None", "totalAssets": "1264231", "longTermDebt": "None", "shortTermDebt": "357853", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "14890", "reportedCurrency": "USD", "retainedEarnings": "357680", "totalLiabilities": "889449", "otherCurrentAssets": "52246", "totalCurrentAssets": "1051552", "currentLongTermDebt": "211861", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "463596", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "212679", "currentAccountsPayable": "32085", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "357853", "totalShareholderEquity": "374782", "capitalLeaseObligations": "145992", "otherCurrentLiabilities": "48549", "totalCurrentLiabilities": "889449", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "364449", "commonStockSharesOutstanding": "15000000", "intangibleAssetsExcludingGoodwill": "14890", "cashAndCashEquivalentsAtCarryingValue": "364449", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "800563", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "638186", "capitalExpenditures": "36269", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-795307", "cashflowFromInvestment": "190953", "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": "205277", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:35.446358+00:00", "is_restated": false, "income_statement": { "revenue": 3562172, "cost_of_revenue": 1970461, "gross_profit": 1591711, "ebit": 1166554, "ebitda": 1189857, "pretax_income": 1150382, "tax_provision": 84113, "net_income": 1066269, "net_income_to_common": 1066269, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 324818, "total_current_assets": 1011399, "total_assets": 1445115, "short_term_debt": 964524, "long_term_debt": null, "total_debt": 964524, "total_liabilities": 1871956, "total_equity": -426841, "shares_outstanding": 15000000, "goodwill_and_intangibles": 20483 }, "cash_flow": { "operating_cash_flow": 114766, "capital_expenditure": 63560, "free_cash_flow": 178326, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154388, "ticker_id": 7873, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:35.446358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1166554", "ebitda": "1189857", "netIncome": "1066269", "grossProfit": "1591711", "depreciation": "None", "totalRevenue": "3562172", "costOfRevenue": "1970461", "interestIncome": "5", "incomeBeforeTax": "1150382", "interestExpense": "28351", "operatingIncome": "1166554", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "84113", "reportedCurrency": "USD", "netInterestIncome": "-28346", "nonInterestIncome": "None", "operatingExpenses": "425157", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1970461", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23303", "sellingGeneralAndAdministrative": "244601", "netIncomeFromContinuingOperations": "1066269" }, "balance": { "goodwill": "None", "inventory": "103231", "commonStock": "1500", "currentDebt": "None", "investments": "None", "totalAssets": "1445115", "longTermDebt": "None", "shortTermDebt": "964524", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "20483", "reportedCurrency": "USD", "retainedEarnings": "-442883", "totalLiabilities": "1871956", "otherCurrentAssets": "1027", "totalCurrentAssets": "1011399", "currentLongTermDebt": "793485", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "582323", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "433716", "currentAccountsPayable": "179810", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1111804", "totalShareholderEquity": "-426841", "capitalLeaseObligations": "318319", "otherCurrentLiabilities": "363229", "totalCurrentLiabilities": "1724676", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "147280", "cashAndShortTermInvestments": "324818", "commonStockSharesOutstanding": "15000000", "intangibleAssetsExcludingGoodwill": "20483", "cashAndCashEquivalentsAtCarryingValue": "324818", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1066269", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "114766", "capitalExpenditures": "63560", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-353786", "cashflowFromInvestment": "-63560", "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": "192347", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3562172, "cost_of_revenue": 1970461, "gross_profit": 1591711, "research_and_development": null, "selling_general_admin": 244601, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1166554, "depreciation_amortisation": 23303, "ebitda": 1189857, "interest_expense": 28351, "interest_income": null, "other_non_operating": null, "pretax_income": 1150382, "tax_provision": 84113, "effective_tax_rate": null, "net_income": 1066269, "net_income_continuing_ops": 1066269, "net_income_to_common": 1066269, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 324818, "short_term_investments": null, "net_receivables": 582323, "inventory": 103231, "other_current_assets": null, "total_current_assets": 1011399, "net_ppe": null, "goodwill": null, "intangible_assets": 20483, "goodwill_and_intangibles": 20483, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 433716, "total_assets": 1445115, "short_term_debt": 964524, "accounts_payable": 179810, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1724676, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 147280, "total_liabilities": 1871956, "total_debt": 964524, "preferred_stock": null, "minority_interest": null, "retained_earnings": -442883, "total_equity": -426841, "shares_outstanding": 15000000, "operating_cash_flow": 114766, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63560, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63560, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -353786, "free_cash_flow": 178326, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1166554", "ebitda": "1189857", "netIncome": "1066269", "grossProfit": "1591711", "depreciation": "None", "totalRevenue": "3562172", "costOfRevenue": "1970461", "interestIncome": "5", "incomeBeforeTax": "1150382", "interestExpense": "28351", "operatingIncome": "1166554", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "84113", "reportedCurrency": "USD", "netInterestIncome": "-28346", "nonInterestIncome": "None", "operatingExpenses": "425157", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1970461", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23303", "sellingGeneralAndAdministrative": "244601", "netIncomeFromContinuingOperations": "1066269" }, "balance": { "goodwill": "None", "inventory": "103231", "commonStock": "1500", "currentDebt": "None", "investments": "None", "totalAssets": "1445115", "longTermDebt": "None", "shortTermDebt": "964524", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "20483", "reportedCurrency": "USD", "retainedEarnings": "-442883", "totalLiabilities": "1871956", "otherCurrentAssets": "1027", "totalCurrentAssets": "1011399", "currentLongTermDebt": "793485", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "582323", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "433716", "currentAccountsPayable": "179810", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1111804", "totalShareholderEquity": "-426841", "capitalLeaseObligations": "318319", "otherCurrentLiabilities": "363229", "totalCurrentLiabilities": "1724676", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "147280", "cashAndShortTermInvestments": "324818", "commonStockSharesOutstanding": "15000000", "intangibleAssetsExcludingGoodwill": "20483", "cashAndCashEquivalentsAtCarryingValue": "324818", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1066269", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "114766", "capitalExpenditures": "63560", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-353786", "cashflowFromInvestment": "-63560", "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": "192347", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:35.446358+00:00", "is_restated": false, "income_statement": { "revenue": 1225912, "cost_of_revenue": 1070229, "gross_profit": 155683, "ebit": -1409007, "ebitda": -1394088, "pretax_income": -1412844, "tax_provision": 30926, "net_income": -1381918, "net_income_to_common": -1381918, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21581, "total_current_assets": 496795, "total_assets": 573151, "short_term_debt": 8060, "long_term_debt": null, "total_debt": 8060, "total_liabilities": 71221, "total_equity": 501930, "shares_outstanding": 17206342, "goodwill_and_intangibles": 1148 }, "cash_flow": { "operating_cash_flow": -51742, "capital_expenditure": 0, "free_cash_flow": -51742, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154376, "ticker_id": 7873, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:35.446358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1409007", "ebitda": "-1394088", "netIncome": "-1381918", "grossProfit": "155683", "depreciation": "None", "totalRevenue": "1225912", "costOfRevenue": "1070229", "interestIncome": "None", "incomeBeforeTax": "-1412844", "interestExpense": "533.60", "operatingIncome": "-1409007", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "30926", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1564690", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1070229", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14919", "sellingGeneralAndAdministrative": "811768", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "221.20", "currentDebt": "None", "investments": "None", "totalAssets": "573151", "longTermDebt": "None", "shortTermDebt": "8060", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1148", "reportedCurrency": "None", "retainedEarnings": "-500708", "totalLiabilities": "71221", "otherCurrentAssets": "436171", "totalCurrentAssets": "496795", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39043", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "76356", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8060", "totalShareholderEquity": "501930", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "63160", "totalCurrentLiabilities": "71221", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "21581", "commonStockSharesOutstanding": "17206342", "intangibleAssetsExcludingGoodwill": "1148", "cashAndCashEquivalentsAtCarryingValue": "21581", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-177685", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-51742", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9373", "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": "13665", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1225912, "cost_of_revenue": 1070229, "gross_profit": 155683, "research_and_development": null, "selling_general_admin": 811768, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1409007, "depreciation_amortisation": 14919, "ebitda": -1394088, "interest_expense": 533.6, "interest_income": null, "other_non_operating": null, "pretax_income": -1412844, "tax_provision": 30926, "effective_tax_rate": null, "net_income": -1381918, "net_income_continuing_ops": null, "net_income_to_common": -1381918, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21581, "short_term_investments": null, "net_receivables": 39043, "inventory": null, "other_current_assets": null, "total_current_assets": 496795, "net_ppe": null, "goodwill": null, "intangible_assets": 1148, "goodwill_and_intangibles": 1148, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 76356, "total_assets": 573151, "short_term_debt": 8060, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71221, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 71221, "total_debt": 8060, "preferred_stock": null, "minority_interest": null, "retained_earnings": -500708, "total_equity": 501930, "shares_outstanding": 17206342, "operating_cash_flow": -51742, "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": 9373, "free_cash_flow": -51742, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1409007", "ebitda": "-1394088", "netIncome": "-1381918", "grossProfit": "155683", "depreciation": "None", "totalRevenue": "1225912", "costOfRevenue": "1070229", "interestIncome": "None", "incomeBeforeTax": "-1412844", "interestExpense": "533.60", "operatingIncome": "-1409007", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "30926", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1564690", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1070229", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14919", "sellingGeneralAndAdministrative": "811768", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "221.20", "currentDebt": "None", "investments": "None", "totalAssets": "573151", "longTermDebt": "None", "shortTermDebt": "8060", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1148", "reportedCurrency": "None", "retainedEarnings": "-500708", "totalLiabilities": "71221", "otherCurrentAssets": "436171", "totalCurrentAssets": "496795", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39043", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "76356", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8060", "totalShareholderEquity": "501930", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "63160", "totalCurrentLiabilities": "71221", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "21581", "commonStockSharesOutstanding": "17206342", "intangibleAssetsExcludingGoodwill": "1148", "cashAndCashEquivalentsAtCarryingValue": "21581", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-177685", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-51742", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9373", "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": "13665", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:35.446358+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167914, "total_current_assets": 3940348, "total_assets": 4459294, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 554126, "total_equity": 3905168, "shares_outstanding": 17206342, "goodwill_and_intangibles": 8933 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154377, "ticker_id": 7873, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:35.446358+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4459294", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "8933", "reportedCurrency": "USD", "retainedEarnings": "-3895665", "totalLiabilities": "554126", "otherCurrentAssets": "None", "totalCurrentAssets": "3940348", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "303767", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "518946", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "3905168", "capitalLeaseObligations": "62716", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "554126", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "167914", "commonStockSharesOutstanding": "17206342", "intangibleAssetsExcludingGoodwill": "8933", "cashAndCashEquivalentsAtCarryingValue": "167914", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167914, "short_term_investments": null, "net_receivables": 303767, "inventory": null, "other_current_assets": null, "total_current_assets": 3940348, "net_ppe": null, "goodwill": null, "intangible_assets": 8933, "goodwill_and_intangibles": 8933, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 518946, "total_assets": 4459294, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 554126, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 554126, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3895665, "total_equity": 3905168, "shares_outstanding": 17206342, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4459294", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "8933", "reportedCurrency": "USD", "retainedEarnings": "-3895665", "totalLiabilities": "554126", "otherCurrentAssets": "None", "totalCurrentAssets": "3940348", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "303767", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "518946", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "3905168", "capitalLeaseObligations": "62716", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "554126", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "167914", "commonStockSharesOutstanding": "17206342", "intangibleAssetsExcludingGoodwill": "8933", "cashAndCashEquivalentsAtCarryingValue": "167914", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:35.446358+00:00", "is_restated": false, "income_statement": { "revenue": 650340, "cost_of_revenue": 790219, "gross_profit": -139879, "ebit": -1431926, "ebitda": -1414518, "pretax_income": -1437985, "tax_provision": 3859, "net_income": -1434126, "net_income_to_common": -1434126, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 497993, "total_current_assets": 4603462, "total_assets": 5974092, "short_term_debt": 154254, "long_term_debt": null, "total_debt": 154254, "total_liabilities": 688134, "total_equity": 5285958, "shares_outstanding": 15850778, "goodwill_and_intangibles": 14206 }, "cash_flow": { "operating_cash_flow": -761941, "capital_expenditure": 0, "free_cash_flow": -761941, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154378, "ticker_id": 7873, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:35.446358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1431926", "ebitda": "-1414518", "netIncome": "-1434126", "grossProfit": "-139879", "depreciation": "None", "totalRevenue": "650340", "costOfRevenue": "790219", "interestIncome": "None", "incomeBeforeTax": "-1437985", "interestExpense": "938.07", "operatingIncome": "-1431926", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3859", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1292047", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "790219", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17408", "sellingGeneralAndAdministrative": "879062", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1721", "currentDebt": "None", "investments": "None", "totalAssets": "5974092", "longTermDebt": "None", "shortTermDebt": "154254", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "14206", "reportedCurrency": "None", "retainedEarnings": "-2513747", "totalLiabilities": "688134", "otherCurrentAssets": "3839090", "totalCurrentAssets": "4603462", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "266379", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1370630", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "154254", "totalShareholderEquity": "5285958", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "379467", "totalCurrentLiabilities": "688134", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "497993", "commonStockSharesOutstanding": "15850778", "intangibleAssetsExcludingGoodwill": "14206", "cashAndCashEquivalentsAtCarryingValue": "497993", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-183660", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-761941", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "802247", "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": "13487", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 650340, "cost_of_revenue": 790219, "gross_profit": -139879, "research_and_development": null, "selling_general_admin": 879062, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1431926, "depreciation_amortisation": 17408, "ebitda": -1414518, "interest_expense": 938.07, "interest_income": null, "other_non_operating": null, "pretax_income": -1437985, "tax_provision": 3859, "effective_tax_rate": null, "net_income": -1434126, "net_income_continuing_ops": null, "net_income_to_common": -1434126, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 497993, "short_term_investments": null, "net_receivables": 266379, "inventory": null, "other_current_assets": null, "total_current_assets": 4603462, "net_ppe": null, "goodwill": null, "intangible_assets": 14206, "goodwill_and_intangibles": 14206, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1370630, "total_assets": 5974092, "short_term_debt": 154254, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 688134, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 688134, "total_debt": 154254, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2513747, "total_equity": 5285958, "shares_outstanding": 15850778, "operating_cash_flow": -761941, "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": 802247, "free_cash_flow": -761941, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1431926", "ebitda": "-1414518", "netIncome": "-1434126", "grossProfit": "-139879", "depreciation": "None", "totalRevenue": "650340", "costOfRevenue": "790219", "interestIncome": "None", "incomeBeforeTax": "-1437985", "interestExpense": "938.07", "operatingIncome": "-1431926", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3859", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1292047", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "790219", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17408", "sellingGeneralAndAdministrative": "879062", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1721", "currentDebt": "None", "investments": "None", "totalAssets": "5974092", "longTermDebt": "None", "shortTermDebt": "154254", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "14206", "reportedCurrency": "None", "retainedEarnings": "-2513747", "totalLiabilities": "688134", "otherCurrentAssets": "3839090", "totalCurrentAssets": "4603462", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "266379", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1370630", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "154254", "totalShareholderEquity": "5285958", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "379467", "totalCurrentLiabilities": "688134", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "497993", "commonStockSharesOutstanding": "15850778", "intangibleAssetsExcludingGoodwill": "14206", "cashAndCashEquivalentsAtCarryingValue": "497993", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-183660", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-761941", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "802247", "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": "13487", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:35.446358+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 497993, "total_current_assets": 4603462, "total_assets": 5974092, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 688134, "total_equity": 5285958, "shares_outstanding": 17206342, "goodwill_and_intangibles": 14206 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154379, "ticker_id": 7873, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:35.446358+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5974092", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "14206", "reportedCurrency": "USD", "retainedEarnings": "-2513747", "totalLiabilities": "688134", "otherCurrentAssets": "None", "totalCurrentAssets": "4603462", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "266379", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1370630", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "5285958", "capitalLeaseObligations": "154254", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "688134", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "497993", "commonStockSharesOutstanding": "17206342", "intangibleAssetsExcludingGoodwill": "14206", "cashAndCashEquivalentsAtCarryingValue": "497993", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 497993, "short_term_investments": null, "net_receivables": 266379, "inventory": null, "other_current_assets": null, "total_current_assets": 4603462, "net_ppe": null, "goodwill": null, "intangible_assets": 14206, "goodwill_and_intangibles": 14206, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1370630, "total_assets": 5974092, "short_term_debt": null, "accounts_payable": 0, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 688134, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 688134, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2513747, "total_equity": 5285958, "shares_outstanding": 17206342, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5974092", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "14206", "reportedCurrency": "USD", "retainedEarnings": "-2513747", "totalLiabilities": "688134", "otherCurrentAssets": "None", "totalCurrentAssets": "4603462", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "266379", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1370630", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "5285958", "capitalLeaseObligations": "154254", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "688134", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "497993", "commonStockSharesOutstanding": "17206342", "intangibleAssetsExcludingGoodwill": "14206", "cashAndCashEquivalentsAtCarryingValue": "497993", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:35.446358+00:00", "is_restated": false, "income_statement": { "revenue": 2047889, "cost_of_revenue": 1493014, "gross_profit": 554875, "ebit": -133157, "ebitda": -116175, "pretax_income": -142213, "tax_provision": 3859, "net_income": -146072, "net_income_to_common": -146072, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 218893, "total_current_assets": 884230, "total_assets": 1266326, "short_term_debt": 201205, "long_term_debt": null, "total_debt": 201205, "total_liabilities": 2327904, "total_equity": -1061578, "shares_outstanding": 15000000, "goodwill_and_intangibles": 19326 }, "cash_flow": { "operating_cash_flow": -38530, "capital_expenditure": 0, "free_cash_flow": -38530, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154381, "ticker_id": 7873, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:35.446358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-133157", "ebitda": "-116175", "netIncome": "-146072", "grossProfit": "554875", "depreciation": "None", "totalRevenue": "2047889", "costOfRevenue": "1493014", "interestIncome": "None", "incomeBeforeTax": "-142213", "interestExpense": "1326", "operatingIncome": "-133157", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3859", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "688032", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1493014", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16982", "sellingGeneralAndAdministrative": "688032", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1500", "currentDebt": "None", "investments": "None", "totalAssets": "1266326", "longTermDebt": "None", "shortTermDebt": "201205", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "19326", "reportedCurrency": "None", "retainedEarnings": "-1079621", "totalLiabilities": "2327904", "otherCurrentAssets": "53589", "totalCurrentAssets": "884230", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "611748", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "382096", "currentAccountsPayable": "7073", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "263552", "totalShareholderEquity": "-1061578", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1859475", "totalCurrentLiabilities": "2265557", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "62347", "cashAndShortTermInvestments": "218893", "commonStockSharesOutstanding": "15000000", "intangibleAssetsExcludingGoodwill": "19326", "cashAndCashEquivalentsAtCarryingValue": "218893", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18685", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-38530", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49877", "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": "13006", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2047889, "cost_of_revenue": 1493014, "gross_profit": 554875, "research_and_development": null, "selling_general_admin": 688032, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -133157, "depreciation_amortisation": 16982, "ebitda": -116175, "interest_expense": 1326, "interest_income": null, "other_non_operating": null, "pretax_income": -142213, "tax_provision": 3859, "effective_tax_rate": null, "net_income": -146072, "net_income_continuing_ops": null, "net_income_to_common": -146072, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 218893, "short_term_investments": null, "net_receivables": 611748, "inventory": null, "other_current_assets": null, "total_current_assets": 884230, "net_ppe": null, "goodwill": null, "intangible_assets": 19326, "goodwill_and_intangibles": 19326, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 382096, "total_assets": 1266326, "short_term_debt": 201205, "accounts_payable": 7073, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2265557, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 62347, "total_liabilities": 2327904, "total_debt": 201205, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1079621, "total_equity": -1061578, "shares_outstanding": 15000000, "operating_cash_flow": -38530, "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": 49877, "free_cash_flow": -38530, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-133157", "ebitda": "-116175", "netIncome": "-146072", "grossProfit": "554875", "depreciation": "None", "totalRevenue": "2047889", "costOfRevenue": "1493014", "interestIncome": "None", "incomeBeforeTax": "-142213", "interestExpense": "1326", "operatingIncome": "-133157", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3859", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "688032", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1493014", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16982", "sellingGeneralAndAdministrative": "688032", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1500", "currentDebt": "None", "investments": "None", "totalAssets": "1266326", "longTermDebt": "None", "shortTermDebt": "201205", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "19326", "reportedCurrency": "None", "retainedEarnings": "-1079621", "totalLiabilities": "2327904", "otherCurrentAssets": "53589", "totalCurrentAssets": "884230", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "611748", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "382096", "currentAccountsPayable": "7073", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "263552", "totalShareholderEquity": "-1061578", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1859475", "totalCurrentLiabilities": "2265557", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "62347", "cashAndShortTermInvestments": "218893", "commonStockSharesOutstanding": "15000000", "intangibleAssetsExcludingGoodwill": "19326", "cashAndCashEquivalentsAtCarryingValue": "218893", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18685", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-38530", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49877", "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": "13006", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:35.446358+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 218893, "total_current_assets": 884230, "total_assets": 1266326, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2327904, "total_equity": -1061578, "shares_outstanding": 17150000, "goodwill_and_intangibles": 19326 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154382, "ticker_id": 7873, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:35.446358+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1266326", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "19326", "reportedCurrency": "USD", "retainedEarnings": "-1079621", "totalLiabilities": "2327904", "otherCurrentAssets": "2421", "totalCurrentAssets": "884230", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "611748", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "382096", "currentAccountsPayable": "7073", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-1061578", "capitalLeaseObligations": "240757", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2265557", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "62347", "cashAndShortTermInvestments": "218893", "commonStockSharesOutstanding": "17150000", "intangibleAssetsExcludingGoodwill": "19326", "cashAndCashEquivalentsAtCarryingValue": "218893", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 218893, "short_term_investments": null, "net_receivables": 611748, "inventory": null, "other_current_assets": null, "total_current_assets": 884230, "net_ppe": null, "goodwill": null, "intangible_assets": 19326, "goodwill_and_intangibles": 19326, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 382096, "total_assets": 1266326, "short_term_debt": null, "accounts_payable": 7073, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2265557, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 62347, "total_liabilities": 2327904, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1079621, "total_equity": -1061578, "shares_outstanding": 17150000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1266326", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "19326", "reportedCurrency": "USD", "retainedEarnings": "-1079621", "totalLiabilities": "2327904", "otherCurrentAssets": "2421", "totalCurrentAssets": "884230", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "611748", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "382096", "currentAccountsPayable": "7073", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-1061578", "capitalLeaseObligations": "240757", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2265557", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "62347", "cashAndShortTermInvestments": "218893", "commonStockSharesOutstanding": "17150000", "intangibleAssetsExcludingGoodwill": "19326", "cashAndCashEquivalentsAtCarryingValue": "218893", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:35.446358+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130201, "total_current_assets": 703124, "total_assets": 1186536, "short_term_debt": 172066, "long_term_debt": null, "total_debt": 172066, "total_liabilities": 2102122, "total_equity": -915586, "shares_outstanding": 17125000, "goodwill_and_intangibles": 24534 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154383, "ticker_id": 7873, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:35.446358+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1500", "currentDebt": "None", "investments": "None", "totalAssets": "1186536", "longTermDebt": "None", "shortTermDebt": "172066", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "24534", "reportedCurrency": "USD", "retainedEarnings": "-933549", "totalLiabilities": "2102122", "otherCurrentAssets": "53556", "totalCurrentAssets": "703124", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "519367", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "483412", "currentAccountsPayable": "6941", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "325109", "totalShareholderEquity": "-915586", "capitalLeaseObligations": "325109", "otherCurrentLiabilities": "1574676", "totalCurrentLiabilities": "1949079", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "153043", "cashAndShortTermInvestments": "130201", "commonStockSharesOutstanding": "17125000", "intangibleAssetsExcludingGoodwill": "24534", "cashAndCashEquivalentsAtCarryingValue": "130201", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-339629", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130201, "short_term_investments": null, "net_receivables": 519367, "inventory": null, "other_current_assets": null, "total_current_assets": 703124, "net_ppe": null, "goodwill": null, "intangible_assets": 24534, "goodwill_and_intangibles": 24534, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 483412, "total_assets": 1186536, "short_term_debt": 172066, "accounts_payable": 6941, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1949079, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 153043, "total_liabilities": 2102122, "total_debt": 172066, "preferred_stock": null, "minority_interest": null, "retained_earnings": -933549, "total_equity": -915586, "shares_outstanding": 17125000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1500", "currentDebt": "None", "investments": "None", "totalAssets": "1186536", "longTermDebt": "None", "shortTermDebt": "172066", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "24534", "reportedCurrency": "USD", "retainedEarnings": "-933549", "totalLiabilities": "2102122", "otherCurrentAssets": "53556", "totalCurrentAssets": "703124", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "519367", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "483412", "currentAccountsPayable": "6941", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "325109", "totalShareholderEquity": "-915586", "capitalLeaseObligations": "325109", "otherCurrentLiabilities": "1574676", "totalCurrentLiabilities": "1949079", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "153043", "cashAndShortTermInvestments": "130201", "commonStockSharesOutstanding": "17125000", "intangibleAssetsExcludingGoodwill": "24534", "cashAndCashEquivalentsAtCarryingValue": "130201", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-339629", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:35.446358+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 643161, "total_current_assets": 1234962, "total_assets": 1367855, "short_term_debt": 115970, "long_term_debt": null, "total_debt": 115970, "total_liabilities": 1604926, "total_equity": -237071, "shares_outstanding": 17125000, "goodwill_and_intangibles": 29682 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154385, "ticker_id": 7873, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:35.446358+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "208996", "commonStock": "1500", "currentDebt": "None", "investments": "None", "totalAssets": "1367855", "longTermDebt": "None", "shortTermDebt": "115970", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "29682", "reportedCurrency": "USD", "retainedEarnings": "-254292", "totalLiabilities": "1604926", "otherCurrentAssets": "52240", "totalCurrentAssets": "1234962", "currentLongTermDebt": "56637", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "330565", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "132893", "currentAccountsPayable": "3414", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "115970", "totalShareholderEquity": "-237071", "capitalLeaseObligations": "59333", "otherCurrentLiabilities": "824364", "totalCurrentLiabilities": "1604926", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "643161", "commonStockSharesOutstanding": "17125000", "intangibleAssetsExcludingGoodwill": "29682", "cashAndCashEquivalentsAtCarryingValue": "643161", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 643161, "short_term_investments": null, "net_receivables": 330565, "inventory": 208996, "other_current_assets": null, "total_current_assets": 1234962, "net_ppe": null, "goodwill": null, "intangible_assets": 29682, "goodwill_and_intangibles": 29682, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 132893, "total_assets": 1367855, "short_term_debt": 115970, "accounts_payable": 3414, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1604926, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 1604926, "total_debt": 115970, "preferred_stock": null, "minority_interest": null, "retained_earnings": -254292, "total_equity": -237071, "shares_outstanding": 17125000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "208996", "commonStock": "1500", "currentDebt": "None", "investments": "None", "totalAssets": "1367855", "longTermDebt": "None", "shortTermDebt": "115970", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "29682", "reportedCurrency": "USD", "retainedEarnings": "-254292", "totalLiabilities": "1604926", "otherCurrentAssets": "52240", "totalCurrentAssets": "1234962", "currentLongTermDebt": "56637", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "330565", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "132893", "currentAccountsPayable": "3414", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "115970", "totalShareholderEquity": "-237071", "capitalLeaseObligations": "59333", "otherCurrentLiabilities": "824364", "totalCurrentLiabilities": "1604926", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "643161", "commonStockSharesOutstanding": "17125000", "intangibleAssetsExcludingGoodwill": "29682", "cashAndCashEquivalentsAtCarryingValue": "643161", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:35.446358+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 364449, "total_current_assets": 1051552, "total_assets": 1264231, "short_term_debt": 357853, "long_term_debt": null, "total_debt": 357853, "total_liabilities": 889449, "total_equity": 374782, "shares_outstanding": null, "goodwill_and_intangibles": 14890 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154386, "ticker_id": 7873, "period_end_date": "2022-09-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:35.446358+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1500", "currentDebt": "None", "investments": "None", "totalAssets": "1264231", "longTermDebt": "None", "shortTermDebt": "357853", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "14890", "reportedCurrency": "None", "retainedEarnings": "357680", "totalLiabilities": "889449", "otherCurrentAssets": "223507", "totalCurrentAssets": "1051552", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "463596", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "212679", "currentAccountsPayable": "32085", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "357853", "totalShareholderEquity": "374782", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "48549", "totalCurrentLiabilities": "889449", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "364449", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "14890", "cashAndCashEquivalentsAtCarryingValue": "364449", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 364449, "short_term_investments": null, "net_receivables": 463596, "inventory": null, "other_current_assets": null, "total_current_assets": 1051552, "net_ppe": null, "goodwill": null, "intangible_assets": 14890, "goodwill_and_intangibles": 14890, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 212679, "total_assets": 1264231, "short_term_debt": 357853, "accounts_payable": 32085, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 889449, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 889449, "total_debt": 357853, "preferred_stock": null, "minority_interest": null, "retained_earnings": 357680, "total_equity": 374782, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1500", "currentDebt": "None", "investments": "None", "totalAssets": "1264231", "longTermDebt": "None", "shortTermDebt": "357853", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "14890", "reportedCurrency": "None", "retainedEarnings": "357680", "totalLiabilities": "889449", "otherCurrentAssets": "223507", "totalCurrentAssets": "1051552", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "463596", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "212679", "currentAccountsPayable": "32085", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "357853", "totalShareholderEquity": "374782", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "48549", "totalCurrentLiabilities": "889449", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "364449", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "14890", "cashAndCashEquivalentsAtCarryingValue": "364449", "accumulatedDepreciationAmortizationPPE": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 9, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-09-30" }, "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" ] } } }