{ "ticker": { "uuid": "244362c2-017b-4b9b-a32e-81fcdd45bf89", "symbol": "FBYD", "name": "Falcon's Beyond Global, Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/244362c2-017b-4b9b-a32e-81fcdd45bf89/", "api_url": "https://sharemaestro.com/factors/api/tickers/244362c2-017b-4b9b-a32e-81fcdd45bf89/" }, "ticker_metadata": { "id": 5976, "uuid": "244362c2-017b-4b9b-a32e-81fcdd45bf89", "symbol": "FBYD", "name": "Falcon's Beyond Global, Inc. Class A Common Stock", "asset_type": "equity", "market_cap": 759688000, "stock_exchange_id": 2, "industry": "Conglomerates", "sector": "Industrials", "description": "Falcon's Beyond Global Inc. is an entertainment powerhouse and innovator in storytelling. The company is headquartered in Orlando, Florida.", "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": "244362c2-017b-4b9b-a32e-81fcdd45bf89", "symbol": "FBYD", "name": "Falcon's Beyond Global, Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/244362c2-017b-4b9b-a32e-81fcdd45bf89/", "api_url": "https://sharemaestro.com/factors/api/tickers/244362c2-017b-4b9b-a32e-81fcdd45bf89/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.11, "value": 0.07, "quality": 0.12, "momentum": 0.92, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 14.68, "market_cap": 722413031.96, "pe_ratio": 66.9831, "earnings_yield": 0.0149, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 0.7231, "piotroski_f_score": 4, "momentum_12_1": 0.7388, "volatility_252d": 1.7675 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:35.285448+00:00", "batch_id": "" }, "size": { "price_close": 14.68, "market_cap": 722413031.96, "market_cap_usd": 722413031.96, "enterprise_value": 729938031.96, "shares_outstanding": 49210697, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 66.9831, "pb_ratio": 48.4353, "ptbv_ratio": 51.9385, "ps_ratio": 38.9147, "pcf_ratio": null, "pfcf_ratio": -25.6748, "ev_ebitda": null, "ev_ebit": -49.1508, "ev_sales": 39.3201, "ev_fcf": -25.9423, "earnings_yield": 0.0149, "fcf_yield": -0.0385, "price_to_sales": 38.9147, "price_to_book": 48.4353, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0254 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6554, "operating_margin": -0.8, "net_margin": 0.581, "ebitda_margin": -0.7742, "fcf_margin": -1.5157, "roe": 0.7231, "roa": 0.173, "roic": -0.4964, "roc_greenblatt": null, "asset_turnover": 0.2977, "cash_conversion": -2.6089, "accruals_ratio": 0.6268, "sbc_to_revenue": 0.0997, "piotroski_f_score": 4, "altman_z_score": 11.5984, "earnings_stability_5y": 3.5751, "revenue_stability_5y": 0.8406, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1951, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.1901, "net_debt_to_ebitda": -0.5236, "debt_to_assets": 0.1395, "interest_coverage": -6.6716, "current_ratio": 0.4485, "quick_ratio": 0.4485, "net_debt": 7525000, "local_beta": -0.003, "volatility_252d": 1.7675, "volatility_60d": 4.2424, "max_drawdown_12m": -0.7929, "risk_adjusted_momentum": 0.418 }, "growth": { "revenue_growth_1y": 1.6761, "revenue_growth_3y_cagr": -0.0225, "revenue_growth_5y_cagr": 2.6998, "eps_growth_1y": 7.9059, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": 1.6761, "earnings_growth": 7.9059 }, "momentum": { "price_return_1m": 0.2601, "price_return_3m": 1.0852, "price_return_6m": -0.2697, "price_return_9m": 1.2973, "price_return_12m": 1.191, "price_return_12m_ex1m": 0.7388, "momentum_6m": -0.2697, "momentum_12m": 1.191, "momentum_12_1": 0.7388, "distance_from_52w_high": -0.2811, "distance_from_52w_low": 2.4704, "relative_strength": 1.0331 }, "raw_ttm": { "revenue_ttm": 18564000, "gross_profit_ttm": 12165999, "ebit_ttm": -14851000, "ebitda_ttm": -14372000, "net_income_ttm": 10785000, "eps_diluted_ttm": 0.2192, "operating_cash_flow_ttm": -28300000, "capital_expenditure_ttm": 163000, "fcf_ttm": -28137000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2226000, "cash_and_equivalents": 1176000, "total_current_assets": 10498000, "total_current_liabilities": 23408000, "net_ppe": null, "total_assets": 62359000, "total_debt": 8701000, "total_equity": 14915000, "net_working_capital": -12869000, "book_value_per_share": 0.3031, "retained_earnings": -41624000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 13909000, "tangible_book_per_share": 0.2826 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 90, "rank_pb": 99, "rank_ptbv": 97, "rank_ps": 97, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 6, "rank_earnings_yield": 90, "rank_fcf_yield": 90, "rank_dividend_yield": 67, "rank_shareholder_yield": 67, "rank_total_yield": 67, "rank_roe": 4, "rank_roc": 50, "rank_roic": 95, "rank_gross_margin": 27, "rank_fcf_margin": 96, "rank_piotroski": 72, "rank_accruals": 100, "rank_sue": 50, "rank_eps_growth_1y": 1, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 3, "rank_momentum_12m": 9, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 9 }, "composites": { "value_composite": 93, "quality_composite": 88, "momentum_composite": 8, "growth_composite": 2, "yield_composite": 78, "svqf_composite": 95, "vc1_composite": 93, "vc2_composite": 94, "vc3_composite": 94, "trending_value_composite": null, "overall_composite": 89, "quality_value_composite": 0.0917, "os_score": 0.11, "value_percentile": 0.07, "quality_percentile": 0.12, "momentum_percentile": 0.92, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 57, "small_cap_core_rank": 95, "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": 1092, "ticker_id": 5976, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:35.285448+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.68, "market_cap": 722413031.96, "market_cap_usd": 722413031.96, "enterprise_value": 729938031.96, "shares_outstanding": 49210697, "fx_rate_to_usd": null, "pe_ratio": 66.98312767, "pb_ratio": 48.4353357, "ptbv_ratio": 51.93853131, "ps_ratio": 38.91472915, "pcf_ratio": null, "pfcf_ratio": -25.67484209, "ev_ebitda": null, "ev_ebit": -49.15076641, "ev_sales": 39.3200836, "ev_fcf": -25.94228354, "earnings_yield": 0.01492913, "fcf_yield": -0.03854711, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.6553544, "operating_margin": -0.79998923, "net_margin": 0.58096315, "ebitda_margin": -0.7741866, "fcf_margin": -1.5156755, "roe": 0.72309755, "roa": 0.17295018, "roic": -0.49635695, "roc_greenblatt": null, "asset_turnover": 0.2976956, "cash_conversion": -2.60890125, "accruals_ratio": 0.626774, "sbc_to_revenue": 0.09965525, "debt_to_equity": 2.1900771, "net_debt_to_ebitda": -0.52358753, "debt_to_assets": 0.13953078, "interest_coverage": -6.67160827, "current_ratio": 0.44847915, "quick_ratio": 0.44847915, "net_debt": 7525000, "revenue_growth_1y": 1.67608476, "revenue_growth_3y_cagr": -0.022531, "revenue_growth_5y_cagr": 2.6998045, "eps_growth_1y": 7.90586292, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": 11.59835934, "earnings_stability_5y": 3.575068, "revenue_stability_5y": 0.840643, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.26008584, "price_return_3m": 1.08522727, "price_return_6m": -0.26965174, "price_return_9m": 1.29733959, "price_return_12m": 1.19104478, "price_return_12m_ex1m": 0.73880597, "distance_from_52w_high": -0.28109696, "distance_from_52w_low": 2.47044917, "relative_strength": 1.03310373, "local_beta": -0.003, "volatility_252d": 1.76751, "volatility_60d": 4.242439, "max_drawdown_12m": -0.79285015, "revenue_ttm": 18564000, "gross_profit_ttm": 12165999, "ebit_ttm": -14851000, "ebitda_ttm": -14372000, "net_income_ttm": 10785000, "eps_diluted_ttm": 0.21915967, "operating_cash_flow_ttm": -28300000, "capital_expenditure_ttm": 163000, "fcf_ttm": -28137000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2226000, "cash_and_equivalents": 1176000, "total_current_assets": 10498000, "total_current_liabilities": 23408000, "net_ppe": null, "total_assets": 62359000, "total_debt": 8701000, "total_equity": 14915000, "net_working_capital": -12869000, "book_value_per_share": 0.30308451, "retained_earnings": -41624000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 13909000, "tangible_book_per_share": 0.2826418, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 90, "rank_pb": 99, "rank_ptbv": 97, "rank_ps": 97, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 6, "rank_earnings_yield": 90, "rank_fcf_yield": 90, "rank_dividend_yield": 67, "rank_shareholder_yield": 67, "rank_total_yield": 67, "rank_roe": 4, "rank_roc": 50, "rank_roic": 95, "rank_gross_margin": 27, "rank_fcf_margin": 96, "rank_piotroski": 72, "rank_accruals": 100, "rank_sue": 50, "rank_eps_growth_1y": 1, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 3, "rank_momentum_12m": 9, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 9, "value_composite": 93, "quality_composite": 88, "momentum_composite": 8, "growth_composite": 2, "yield_composite": 78, "svqf_composite": 95, "vc1_composite": 93, "vc2_composite": 94, "vc3_composite": 94, "trending_value_composite": null, "overall_composite": 89, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 57, "small_cap_core_rank": 95, "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": 14.68, "os": 0.11, "value": 0.07, "quality": 0.12, "momentum": 0.92, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 66.9831, "earnings_yield": 0.0149, "shareholder_yield": 0, "roe": 0.7231, "momentum_12_1": 0.7388, "complete_fields": { "id": 1092, "ticker_id": 5976, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:35.285448+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.68, "market_cap": 722413031.96, "market_cap_usd": 722413031.96, "enterprise_value": 729938031.96, "shares_outstanding": 49210697, "fx_rate_to_usd": null, "pe_ratio": 66.98312767, "pb_ratio": 48.4353357, "ptbv_ratio": 51.93853131, "ps_ratio": 38.91472915, "pcf_ratio": null, "pfcf_ratio": -25.67484209, "ev_ebitda": null, "ev_ebit": -49.15076641, "ev_sales": 39.3200836, "ev_fcf": -25.94228354, "earnings_yield": 0.01492913, "fcf_yield": -0.03854711, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.6553544, "operating_margin": -0.79998923, "net_margin": 0.58096315, "ebitda_margin": -0.7741866, "fcf_margin": -1.5156755, "roe": 0.72309755, "roa": 0.17295018, "roic": -0.49635695, "roc_greenblatt": null, "asset_turnover": 0.2976956, "cash_conversion": -2.60890125, "accruals_ratio": 0.626774, "sbc_to_revenue": 0.09965525, "debt_to_equity": 2.1900771, "net_debt_to_ebitda": -0.52358753, "debt_to_assets": 0.13953078, "interest_coverage": -6.67160827, "current_ratio": 0.44847915, "quick_ratio": 0.44847915, "net_debt": 7525000, "revenue_growth_1y": 1.67608476, "revenue_growth_3y_cagr": -0.022531, "revenue_growth_5y_cagr": 2.6998045, "eps_growth_1y": 7.90586292, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": 11.59835934, "earnings_stability_5y": 3.575068, "revenue_stability_5y": 0.840643, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.26008584, "price_return_3m": 1.08522727, "price_return_6m": -0.26965174, "price_return_9m": 1.29733959, "price_return_12m": 1.19104478, "price_return_12m_ex1m": 0.73880597, "distance_from_52w_high": -0.28109696, "distance_from_52w_low": 2.47044917, "relative_strength": 1.03310373, "local_beta": -0.003, "volatility_252d": 1.76751, "volatility_60d": 4.242439, "max_drawdown_12m": -0.79285015, "revenue_ttm": 18564000, "gross_profit_ttm": 12165999, "ebit_ttm": -14851000, "ebitda_ttm": -14372000, "net_income_ttm": 10785000, "eps_diluted_ttm": 0.21915967, "operating_cash_flow_ttm": -28300000, "capital_expenditure_ttm": 163000, "fcf_ttm": -28137000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2226000, "cash_and_equivalents": 1176000, "total_current_assets": 10498000, "total_current_liabilities": 23408000, "net_ppe": null, "total_assets": 62359000, "total_debt": 8701000, "total_equity": 14915000, "net_working_capital": -12869000, "book_value_per_share": 0.30308451, "retained_earnings": -41624000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 13909000, "tangible_book_per_share": 0.2826418, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 90, "rank_pb": 99, "rank_ptbv": 97, "rank_ps": 97, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 6, "rank_earnings_yield": 90, "rank_fcf_yield": 90, "rank_dividend_yield": 67, "rank_shareholder_yield": 67, "rank_total_yield": 67, "rank_roe": 4, "rank_roc": 50, "rank_roic": 95, "rank_gross_margin": 27, "rank_fcf_margin": 96, "rank_piotroski": 72, "rank_accruals": 100, "rank_sue": 50, "rank_eps_growth_1y": 1, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 3, "rank_momentum_12m": 9, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 9, "value_composite": 93, "quality_composite": 88, "momentum_composite": 8, "growth_composite": 2, "yield_composite": 78, "svqf_composite": 95, "vc1_composite": 93, "vc2_composite": 94, "vc3_composite": 94, "trending_value_composite": null, "overall_composite": 89, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 57, "small_cap_core_rank": 95, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "income_statement": { "revenue": 14896000, "cost_of_revenue": 4301000, "gross_profit": 10595000, "ebit": -15100000, "ebitda": -14751000, "pretax_income": 6310000, "tax_provision": -2000, "net_income": 3391000, "net_income_to_common": 3391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1868000, "total_current_assets": 10371000, "total_assets": 66702000, "short_term_debt": 1846000, "long_term_debt": 12465000, "total_debt": 14311000, "total_liabilities": 42881000, "total_equity": 11926000, "shares_outstanding": 39255885, "goodwill_and_intangibles": 1063000 }, "cash_flow": { "operating_cash_flow": -24603000, "capital_expenditure": 153000, "free_cash_flow": -24450000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 68888, "ticker_id": 5976, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15100000", "ebitda": "-14751000", "netIncome": "3391000", "grossProfit": "10595000", "depreciation": "None", "totalRevenue": "14896000", "costOfRevenue": "4301000", "interestIncome": "12000", "incomeBeforeTax": "6310000", "interestExpense": "3384000", "operatingIncome": "-15100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2000", "reportedCurrency": "USD", "netInterestIncome": "-3372000", "nonInterestIncome": "None", "operatingExpenses": "25695000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "199000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4301000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "349000", "sellingGeneralAndAdministrative": "25496000", "netIncomeFromContinuingOperations": "6312000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "66702000", "longTermDebt": "12465000", "shortTermDebt": "1846000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1063000", "reportedCurrency": "USD", "retainedEarnings": "-44239000", "totalLiabilities": "42881000", "otherCurrentAssets": "4789000", "totalCurrentAssets": "10371000", "currentLongTermDebt": "3155000", "longTermInvestments": "50717000", "shortTermInvestments": "None", "currentNetReceivables": "3714000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56331000", "currentAccountsPayable": "8453000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3746000", "totalShareholderEquity": "11926000", "capitalLeaseObligations": "2360000", "otherCurrentLiabilities": "18217000", "totalCurrentLiabilities": "28516000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14365000", "cashAndShortTermInvestments": "1868000", "commonStockSharesOutstanding": "39255885", "intangibleAssetsExcludingGoodwill": "1063000", "cashAndCashEquivalentsAtCarryingValue": "1868000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6312000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-24603000", "capitalExpenditures": "153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3707000", "cashflowFromInvestment": "24189000", "stockBasedCompensation": "1661000", "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": "349000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14896000, "cost_of_revenue": 4301000, "gross_profit": 10595000, "research_and_development": 199000, "selling_general_admin": 25496000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15100000, "depreciation_amortisation": 349000, "ebitda": -14751000, "interest_expense": 3384000, "interest_income": null, "other_non_operating": null, "pretax_income": 6310000, "tax_provision": -2000, "effective_tax_rate": null, "net_income": 3391000, "net_income_continuing_ops": 6312000, "net_income_to_common": 3391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1868000, "short_term_investments": null, "net_receivables": 3714000, "inventory": null, "other_current_assets": null, "total_current_assets": 10371000, "net_ppe": null, "goodwill": null, "intangible_assets": 1063000, "goodwill_and_intangibles": 1063000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 56331000, "total_assets": 66702000, "short_term_debt": 1846000, "accounts_payable": 8453000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28516000, "long_term_debt": 12465000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14365000, "total_liabilities": 42881000, "total_debt": 14311000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -44239000, "total_equity": 11926000, "shares_outstanding": 39255885, "operating_cash_flow": -24603000, "stock_based_compensation": 1661000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 153000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 24189000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3707000, "free_cash_flow": -24450000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15100000", "ebitda": "-14751000", "netIncome": "3391000", "grossProfit": "10595000", "depreciation": "None", "totalRevenue": "14896000", "costOfRevenue": "4301000", "interestIncome": "12000", "incomeBeforeTax": "6310000", "interestExpense": "3384000", "operatingIncome": "-15100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2000", "reportedCurrency": "USD", "netInterestIncome": "-3372000", "nonInterestIncome": "None", "operatingExpenses": "25695000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "199000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4301000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "349000", "sellingGeneralAndAdministrative": "25496000", "netIncomeFromContinuingOperations": "6312000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "66702000", "longTermDebt": "12465000", "shortTermDebt": "1846000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1063000", "reportedCurrency": "USD", "retainedEarnings": "-44239000", "totalLiabilities": "42881000", "otherCurrentAssets": "4789000", "totalCurrentAssets": "10371000", "currentLongTermDebt": "3155000", "longTermInvestments": "50717000", "shortTermInvestments": "None", "currentNetReceivables": "3714000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56331000", "currentAccountsPayable": "8453000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3746000", "totalShareholderEquity": "11926000", "capitalLeaseObligations": "2360000", "otherCurrentLiabilities": "18217000", "totalCurrentLiabilities": "28516000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14365000", "cashAndShortTermInvestments": "1868000", "commonStockSharesOutstanding": "39255885", "intangibleAssetsExcludingGoodwill": "1063000", "cashAndCashEquivalentsAtCarryingValue": "1868000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6312000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-24603000", "capitalExpenditures": "153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3707000", "cashflowFromInvestment": "24189000", "stockBasedCompensation": "1661000", "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": "349000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "income_statement": { "revenue": 6745000, "cost_of_revenue": 6000, "gross_profit": 6745000, "ebit": 151381000, "ebitda": 151387000, "pretax_income": 149483000, "tax_provision": 2000, "net_income": 22057000, "net_income_to_common": 22057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 825000, "total_current_assets": 4134000, "total_assets": 61231000, "short_term_debt": 10280000, "long_term_debt": 30977000, "total_debt": 41257000, "total_liabilities": 81328000, "total_equity": -8965000, "shares_outstanding": 12726000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12552000, "capital_expenditure": 11000, "free_cash_flow": -12541000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 68893, "ticker_id": 5976, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151381000", "ebitda": "151387000", "netIncome": "22057000", "grossProfit": "6745000", "depreciation": "None", "totalRevenue": "6745000", "costOfRevenue": "6000", "interestIncome": "12000", "incomeBeforeTax": "149483000", "interestExpense": "1898000", "operatingIncome": "-15867000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-1886000", "nonInterestIncome": "None", "operatingExpenses": "22612000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "179000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6000", "sellingGeneralAndAdministrative": "22408000", "netIncomeFromContinuingOperations": "149481000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "61231000", "longTermDebt": "30977000", "shortTermDebt": "10280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-46538000", "totalLiabilities": "81328000", "otherCurrentAssets": "1200000", "totalCurrentAssets": "4134000", "currentLongTermDebt": "10280000", "longTermInvestments": "56560000", "shortTermInvestments": "None", "currentNetReceivables": "2109000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57097000", "currentAccountsPayable": "9540000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "41257000", "totalShareholderEquity": "-8965000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23609000", "totalCurrentLiabilities": "45640000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35688000", "cashAndShortTermInvestments": "825000", "commonStockSharesOutstanding": "12726000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "825000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149481000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12552000", "capitalExpenditures": "11000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12853000", "cashflowFromInvestment": "-9000", "stockBasedCompensation": "1495000", "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": "6000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6745000, "cost_of_revenue": 6000, "gross_profit": 6745000, "research_and_development": 179000, "selling_general_admin": 22408000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151381000, "depreciation_amortisation": 6000, "ebitda": 151387000, "interest_expense": 1898000, "interest_income": null, "other_non_operating": null, "pretax_income": 149483000, "tax_provision": 2000, "effective_tax_rate": null, "net_income": 22057000, "net_income_continuing_ops": 149481000, "net_income_to_common": 22057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 825000, "short_term_investments": null, "net_receivables": 2109000, "inventory": null, "other_current_assets": null, "total_current_assets": 4134000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 57097000, "total_assets": 61231000, "short_term_debt": 10280000, "accounts_payable": 9540000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45640000, "long_term_debt": 30977000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35688000, "total_liabilities": 81328000, "total_debt": 41257000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46538000, "total_equity": -8965000, "shares_outstanding": 12726000, "operating_cash_flow": -12552000, "stock_based_compensation": 1495000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12853000, "free_cash_flow": -12541000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "151381000", "ebitda": "151387000", "netIncome": "22057000", "grossProfit": "6745000", "depreciation": "None", "totalRevenue": "6745000", "costOfRevenue": "6000", "interestIncome": "12000", "incomeBeforeTax": "149483000", "interestExpense": "1898000", "operatingIncome": "-15867000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-1886000", "nonInterestIncome": "None", "operatingExpenses": "22612000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "179000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6000", "sellingGeneralAndAdministrative": "22408000", "netIncomeFromContinuingOperations": "149481000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "61231000", "longTermDebt": "30977000", "shortTermDebt": "10280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-46538000", "totalLiabilities": "81328000", "otherCurrentAssets": "1200000", "totalCurrentAssets": "4134000", "currentLongTermDebt": "10280000", "longTermInvestments": "56560000", "shortTermInvestments": "None", "currentNetReceivables": "2109000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57097000", "currentAccountsPayable": "9540000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "41257000", "totalShareholderEquity": "-8965000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23609000", "totalCurrentLiabilities": "45640000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35688000", "cashAndShortTermInvestments": "825000", "commonStockSharesOutstanding": "12726000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "825000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149481000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12552000", "capitalExpenditures": "11000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12853000", "cashflowFromInvestment": "-9000", "stockBasedCompensation": "1495000", "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": "6000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "income_statement": { "revenue": 18244000, "cost_of_revenue": 10151000, "gross_profit": 8093000, "ebit": -430131000, "ebitda": -428555000, "pretax_income": -431255000, "tax_provision": -325000, "net_income": -47604000, "net_income_to_common": -47604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 672000, "total_current_assets": 2429000, "total_assets": 63359000, "short_term_debt": 6651000, "long_term_debt": 22965000, "total_debt": 29616000, "total_liabilities": 552353000, "total_equity": -57105000, "shares_outstanding": 8514000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -23422000, "capital_expenditure": 308000, "free_cash_flow": -23114000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 68898, "ticker_id": 5976, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-430131000", "ebitda": "-428555000", "netIncome": "-47604000", "grossProfit": "8093000", "depreciation": "None", "totalRevenue": "18244000", "costOfRevenue": "10151000", "interestIncome": "95000", "incomeBeforeTax": "-431255000", "interestExpense": "1124000", "operatingIncome": "-57158000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-325000", "reportedCurrency": "USD", "netInterestIncome": "-1029000", "nonInterestIncome": "None", "operatingExpenses": "65251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1248000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10151000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1576000", "sellingGeneralAndAdministrative": "28064000", "netIncomeFromContinuingOperations": "-430930000" }, "balance": { "goodwill": "0", "inventory": "554000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "63359000", "longTermDebt": "22965000", "shortTermDebt": "6651000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-68595000", "totalLiabilities": "552353000", "otherCurrentAssets": "668000", "totalCurrentAssets": "2429000", "currentLongTermDebt": "6651000", "longTermInvestments": "60643000", "shortTermInvestments": "None", "currentNetReceivables": "1089000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "60930000", "currentAccountsPayable": "3852000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29616000", "totalShareholderEquity": "-57105000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "201684000", "totalCurrentLiabilities": "214398000", "otherNonCurrentLiabilities": "305586000", "totalNonCurrentLiabilities": "337955000", "cashAndShortTermInvestments": "672000", "commonStockSharesOutstanding": "8514000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-430930000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "407000", "operatingCashflow": "-23422000", "capitalExpenditures": "308000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15132000", "cashflowFromInvestment": "282000", "stockBasedCompensation": "68000", "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": "1576000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18244000, "cost_of_revenue": 10151000, "gross_profit": 8093000, "research_and_development": 1248000, "selling_general_admin": 28064000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -430131000, "depreciation_amortisation": 1576000, "ebitda": -428555000, "interest_expense": 1124000, "interest_income": null, "other_non_operating": null, "pretax_income": -431255000, "tax_provision": -325000, "effective_tax_rate": null, "net_income": -47604000, "net_income_continuing_ops": -430930000, "net_income_to_common": -47604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 672000, "short_term_investments": null, "net_receivables": 1089000, "inventory": 554000, "other_current_assets": null, "total_current_assets": 2429000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 60930000, "total_assets": 63359000, "short_term_debt": 6651000, "accounts_payable": 3852000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 214398000, "long_term_debt": 22965000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 337955000, "total_liabilities": 552353000, "total_debt": 29616000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -68595000, "total_equity": -57105000, "shares_outstanding": 8514000, "operating_cash_flow": -23422000, "stock_based_compensation": 68000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 308000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 282000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15132000, "free_cash_flow": -23114000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-430131000", "ebitda": "-428555000", "netIncome": "-47604000", "grossProfit": "8093000", "depreciation": "None", "totalRevenue": "18244000", "costOfRevenue": "10151000", "interestIncome": "95000", "incomeBeforeTax": "-431255000", "interestExpense": "1124000", "operatingIncome": "-57158000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-325000", "reportedCurrency": "USD", "netInterestIncome": "-1029000", "nonInterestIncome": "None", "operatingExpenses": "65251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1248000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10151000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1576000", "sellingGeneralAndAdministrative": "28064000", "netIncomeFromContinuingOperations": "-430930000" }, "balance": { "goodwill": "0", "inventory": "554000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "63359000", "longTermDebt": "22965000", "shortTermDebt": "6651000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-68595000", "totalLiabilities": "552353000", "otherCurrentAssets": "668000", "totalCurrentAssets": "2429000", "currentLongTermDebt": "6651000", "longTermInvestments": "60643000", "shortTermInvestments": "None", "currentNetReceivables": "1089000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "60930000", "currentAccountsPayable": "3852000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29616000", "totalShareholderEquity": "-57105000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "201684000", "totalCurrentLiabilities": "214398000", "otherNonCurrentLiabilities": "305586000", "totalNonCurrentLiabilities": "337955000", "cashAndShortTermInvestments": "672000", "commonStockSharesOutstanding": "8514000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-430930000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "407000", "operatingCashflow": "-23422000", "capitalExpenditures": "308000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15132000", "cashflowFromInvestment": "282000", "stockBasedCompensation": "68000", "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": "1576000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "income_statement": { "revenue": 15950000, "cost_of_revenue": 11344000, "gross_profit": 4606000, "ebit": -16315000, "ebitda": -15578000, "pretax_income": -17428000, "tax_provision": 2626000, "net_income": -17428000, "net_income_to_common": -17428000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8366000, "total_current_assets": 15616000, "total_assets": 112270000, "short_term_debt": 7564000, "long_term_debt": 25737000, "total_debt": 33301000, "total_liabilities": 43906000, "total_equity": 68370000, "shares_outstanding": 9583000, "goodwill_and_intangibles": 19775000 }, "cash_flow": { "operating_cash_flow": -19290000, "capital_expenditure": 320000, "free_cash_flow": -18970000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 68903, "ticker_id": 5976, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16315000", "ebitda": "-15578000", "netIncome": "-17428000", "grossProfit": "4606000", "depreciation": "None", "totalRevenue": "15950000", "costOfRevenue": "11344000", "interestIncome": "0", "incomeBeforeTax": "-17428000", "interestExpense": "1113000", "operatingIncome": "-17341000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2626000", "reportedCurrency": "USD", "netInterestIncome": "-1113000", "nonInterestIncome": "None", "operatingExpenses": "21947000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2771000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "737000", "sellingGeneralAndAdministrative": "18439000", "netIncomeFromContinuingOperations": "-17428000" }, "balance": { "goodwill": "11471000", "inventory": "407000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "112270000", "longTermDebt": "25737000", "shortTermDebt": "7564000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "8304000", "reportedCurrency": "USD", "retainedEarnings": "-24147000", "totalLiabilities": "43906000", "otherCurrentAssets": "842000", "totalCurrentAssets": "15616000", "currentLongTermDebt": "7408000", "longTermInvestments": "71979000", "shortTermInvestments": "None", "currentNetReceivables": "6001000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "96654000", "currentAccountsPayable": "4626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2387000", "shortLongTermDebtTotal": "34150000", "totalShareholderEquity": "68370000", "capitalLeaseObligations": "1005000", "otherCurrentLiabilities": "3780418", "totalCurrentLiabilities": "17320000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "26586000", "cashAndShortTermInvestments": "8366000", "commonStockSharesOutstanding": "9583000", "intangibleAssetsExcludingGoodwill": "8304000", "cashAndCashEquivalentsAtCarryingValue": "8366000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17428000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "203000", "operatingCashflow": "-19290000", "capitalExpenditures": "320000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50881000", "cashflowFromInvestment": "-26261000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "737000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15950000, "cost_of_revenue": 11344000, "gross_profit": 4606000, "research_and_development": 2771000, "selling_general_admin": 18439000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16315000, "depreciation_amortisation": 737000, "ebitda": -15578000, "interest_expense": 1113000, "interest_income": null, "other_non_operating": null, "pretax_income": -17428000, "tax_provision": 2626000, "effective_tax_rate": null, "net_income": -17428000, "net_income_continuing_ops": -17428000, "net_income_to_common": -17428000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8366000, "short_term_investments": null, "net_receivables": 6001000, "inventory": 407000, "other_current_assets": null, "total_current_assets": 15616000, "net_ppe": null, "goodwill": 11471000, "intangible_assets": 8304000, "goodwill_and_intangibles": 19775000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 96654000, "total_assets": 112270000, "short_term_debt": 7564000, "accounts_payable": 4626000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17320000, "long_term_debt": 25737000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26586000, "total_liabilities": 43906000, "total_debt": 33301000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24147000, "total_equity": 68370000, "shares_outstanding": 9583000, "operating_cash_flow": -19290000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 320000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26261000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 50881000, "free_cash_flow": -18970000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16315000", "ebitda": "-15578000", "netIncome": "-17428000", "grossProfit": "4606000", "depreciation": "None", "totalRevenue": "15950000", "costOfRevenue": "11344000", "interestIncome": "0", "incomeBeforeTax": "-17428000", "interestExpense": "1113000", "operatingIncome": "-17341000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2626000", "reportedCurrency": "USD", "netInterestIncome": "-1113000", "nonInterestIncome": "None", "operatingExpenses": "21947000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2771000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "737000", "sellingGeneralAndAdministrative": "18439000", "netIncomeFromContinuingOperations": "-17428000" }, "balance": { "goodwill": "11471000", "inventory": "407000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "112270000", "longTermDebt": "25737000", "shortTermDebt": "7564000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "8304000", "reportedCurrency": "USD", "retainedEarnings": "-24147000", "totalLiabilities": "43906000", "otherCurrentAssets": "842000", "totalCurrentAssets": "15616000", "currentLongTermDebt": "7408000", "longTermInvestments": "71979000", "shortTermInvestments": "None", "currentNetReceivables": "6001000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "96654000", "currentAccountsPayable": "4626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2387000", "shortLongTermDebtTotal": "34150000", "totalShareholderEquity": "68370000", "capitalLeaseObligations": "1005000", "otherCurrentLiabilities": "3780418", "totalCurrentLiabilities": "17320000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "26586000", "cashAndShortTermInvestments": "8366000", "commonStockSharesOutstanding": "9583000", "intangibleAssetsExcludingGoodwill": "8304000", "cashAndCashEquivalentsAtCarryingValue": "8366000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17428000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "203000", "operatingCashflow": "-19290000", "capitalExpenditures": "320000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50881000", "cashflowFromInvestment": "-26261000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "737000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "income_statement": { "revenue": 6071000, "cost_of_revenue": 4051000, "gross_profit": 2020000, "ebit": -8779000, "ebitda": -8195000, "pretax_income": -9466000, "tax_provision": -1731000, "net_income": -9466000, "net_income_to_common": -9466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3091000, "total_current_assets": 7005000, "total_assets": 74501000, "short_term_debt": 2166000, "long_term_debt": 38758000, "total_debt": 40924000, "total_liabilities": 46489000, "total_equity": 28012000, "shares_outstanding": 27792000, "goodwill_and_intangibles": 18870000 }, "cash_flow": { "operating_cash_flow": -7560000, "capital_expenditure": 115000, "free_cash_flow": -7445000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 68908, "ticker_id": 5976, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8779000", "ebitda": "-8195000", "netIncome": "-9466000", "grossProfit": "2020000", "depreciation": "None", "totalRevenue": "6071000", "costOfRevenue": "4051000", "interestIncome": "None", "incomeBeforeTax": "-9466000", "interestExpense": "687000", "operatingIncome": "-5943000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1731000", "reportedCurrency": "USD", "netInterestIncome": "-687000", "nonInterestIncome": "None", "operatingExpenses": "7963000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4051000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "584000", "sellingGeneralAndAdministrative": "8227000", "netIncomeFromContinuingOperations": "-9466000" }, "balance": { "goodwill": "11471000", "inventory": "610000", "commonStock": "35992000", "currentDebt": "None", "investments": "None", "totalAssets": "74501000", "longTermDebt": "38758000", "shortTermDebt": "2166000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "7399000", "reportedCurrency": "USD", "retainedEarnings": "-6719000", "totalLiabilities": "46489000", "otherCurrentAssets": "543000", "totalCurrentAssets": "7005000", "currentLongTermDebt": "2110000", "longTermInvestments": "46037000", "shortTermInvestments": "None", "currentNetReceivables": "2761000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67496000", "currentAccountsPayable": "465000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2235000", "shortLongTermDebtTotal": "41633000", "totalShareholderEquity": "28012000", "capitalLeaseObligations": "765000", "otherCurrentLiabilities": "4321000", "totalCurrentLiabilities": "6952000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "39537000", "cashAndShortTermInvestments": "3091000", "commonStockSharesOutstanding": "27792000", "intangibleAssetsExcludingGoodwill": "7399000", "cashAndCashEquivalentsAtCarryingValue": "3091000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9466000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-389000", "operatingCashflow": "-7560000", "capitalExpenditures": "115000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17856000", "cashflowFromInvestment": "-8307000", "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": "584000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6071000, "cost_of_revenue": 4051000, "gross_profit": 2020000, "research_and_development": 0, "selling_general_admin": 8227000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8779000, "depreciation_amortisation": 584000, "ebitda": -8195000, "interest_expense": 687000, "interest_income": null, "other_non_operating": null, "pretax_income": -9466000, "tax_provision": -1731000, "effective_tax_rate": null, "net_income": -9466000, "net_income_continuing_ops": -9466000, "net_income_to_common": -9466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3091000, "short_term_investments": null, "net_receivables": 2761000, "inventory": 610000, "other_current_assets": null, "total_current_assets": 7005000, "net_ppe": null, "goodwill": 11471000, "intangible_assets": 7399000, "goodwill_and_intangibles": 18870000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 67496000, "total_assets": 74501000, "short_term_debt": 2166000, "accounts_payable": 465000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6952000, "long_term_debt": 38758000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 39537000, "total_liabilities": 46489000, "total_debt": 40924000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6719000, "total_equity": 28012000, "shares_outstanding": 27792000, "operating_cash_flow": -7560000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8307000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17856000, "free_cash_flow": -7445000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8779000", "ebitda": "-8195000", "netIncome": "-9466000", "grossProfit": "2020000", "depreciation": "None", "totalRevenue": "6071000", "costOfRevenue": "4051000", "interestIncome": "None", "incomeBeforeTax": "-9466000", "interestExpense": "687000", "operatingIncome": "-5943000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1731000", "reportedCurrency": "USD", "netInterestIncome": "-687000", "nonInterestIncome": "None", "operatingExpenses": "7963000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4051000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "584000", "sellingGeneralAndAdministrative": "8227000", "netIncomeFromContinuingOperations": "-9466000" }, "balance": { "goodwill": "11471000", "inventory": "610000", "commonStock": "35992000", "currentDebt": "None", "investments": "None", "totalAssets": "74501000", "longTermDebt": "38758000", "shortTermDebt": "2166000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "7399000", "reportedCurrency": "USD", "retainedEarnings": "-6719000", "totalLiabilities": "46489000", "otherCurrentAssets": "543000", "totalCurrentAssets": "7005000", "currentLongTermDebt": "2110000", "longTermInvestments": "46037000", "shortTermInvestments": "None", "currentNetReceivables": "2761000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67496000", "currentAccountsPayable": "465000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2235000", "shortLongTermDebtTotal": "41633000", "totalShareholderEquity": "28012000", "capitalLeaseObligations": "765000", "otherCurrentLiabilities": "4321000", "totalCurrentLiabilities": "6952000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "39537000", "cashAndShortTermInvestments": "3091000", "commonStockSharesOutstanding": "27792000", "intangibleAssetsExcludingGoodwill": "7399000", "cashAndCashEquivalentsAtCarryingValue": "3091000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9466000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-389000", "operatingCashflow": "-7560000", "capitalExpenditures": "115000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17856000", "cashflowFromInvestment": "-8307000", "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": "584000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "income_statement": { "revenue": 21487, "cost_of_revenue": 11987, "gross_profit": 9500.34, "ebit": -179237.45, "ebitda": -165893.45, "pretax_income": -153411.74, "tax_provision": 1994.35, "net_income": -151417.39, "net_income_to_common": -151417.39, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 767438.29, "total_current_assets": 2993460.12, "total_assets": 8075135.81, "short_term_debt": 1293449.01, "long_term_debt": null, "total_debt": 1293449.01, "total_liabilities": 2776785.12, "total_equity": 5298350.69, "shares_outstanding": 226000000, "goodwill_and_intangibles": 867654.44 }, "cash_flow": { "operating_cash_flow": 631881, "capital_expenditure": 563405.44, "free_cash_flow": 1195286.44, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 68912, "ticker_id": 5976, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-179237.45", "ebitda": "-165893.45", "netIncome": "-151417.39", "grossProfit": "9500.34", "depreciation": "None", "totalRevenue": "21487", "costOfRevenue": "11987", "interestIncome": "None", "incomeBeforeTax": "-153411.74", "interestExpense": "None", "operatingIncome": "-179237.97", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1994.35", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "116469", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11987", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13344", "sellingGeneralAndAdministrative": "188738", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "29343.33", "inventory": "54.39", "commonStock": "2504143.16", "currentDebt": "None", "investments": "None", "totalAssets": "8075135.81", "longTermDebt": "None", "shortTermDebt": "1293449.01", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "838311.11", "reportedCurrency": "None", "retainedEarnings": "1741494.23", "totalLiabilities": "2776785.12", "otherCurrentAssets": "-57772404.34", "totalCurrentAssets": "2993460.12", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "104936.47", "currentNetReceivables": "58869.76", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5081675.69", "currentAccountsPayable": "1092.72", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2223919.16", "totalShareholderEquity": "5298350.69", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "227746.69", "totalCurrentLiabilities": "1490505.18", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1286279.95", "cashAndShortTermInvestments": "767438.29", "commonStockSharesOutstanding": "226000000", "intangibleAssetsExcludingGoodwill": "838311.11", "cashAndCashEquivalentsAtCarryingValue": "767438.29", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89124.20", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "631881", "capitalExpenditures": "563405.44", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-428195", "cashflowFromInvestment": "-488248.70", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14393.73", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21487, "cost_of_revenue": 11987, "gross_profit": 9500.34, "research_and_development": null, "selling_general_admin": 188738, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -179237.45, "depreciation_amortisation": 13344, "ebitda": -165893.45, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -153411.74, "tax_provision": 1994.35, "effective_tax_rate": null, "net_income": -151417.39, "net_income_continuing_ops": null, "net_income_to_common": -151417.39, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 767438.29, "short_term_investments": 104936.47, "net_receivables": 58869.76, "inventory": 54.39, "other_current_assets": null, "total_current_assets": 2993460.12, "net_ppe": null, "goodwill": 29343.33, "intangible_assets": 838311.11, "goodwill_and_intangibles": 867654.44, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5081675.69, "total_assets": 8075135.81, "short_term_debt": 1293449.01, "accounts_payable": 1092.72, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1490505.18, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1286279.95, "total_liabilities": 2776785.12, "total_debt": 1293449.01, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1741494.23, "total_equity": 5298350.69, "shares_outstanding": 226000000, "operating_cash_flow": 631881, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 563405.44, "acquisitions": null, "other_investing": null, "investing_cash_flow": -488248.7, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -428195, "free_cash_flow": 1195286.44, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-179237.45", "ebitda": "-165893.45", "netIncome": "-151417.39", "grossProfit": "9500.34", "depreciation": "None", "totalRevenue": "21487", "costOfRevenue": "11987", "interestIncome": "None", "incomeBeforeTax": "-153411.74", "interestExpense": "None", "operatingIncome": "-179237.97", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1994.35", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "116469", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11987", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13344", "sellingGeneralAndAdministrative": "188738", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "29343.33", "inventory": "54.39", "commonStock": "2504143.16", "currentDebt": "None", "investments": "None", "totalAssets": "8075135.81", "longTermDebt": "None", "shortTermDebt": "1293449.01", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "838311.11", "reportedCurrency": "None", "retainedEarnings": "1741494.23", "totalLiabilities": "2776785.12", "otherCurrentAssets": "-57772404.34", "totalCurrentAssets": "2993460.12", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "104936.47", "currentNetReceivables": "58869.76", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5081675.69", "currentAccountsPayable": "1092.72", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2223919.16", "totalShareholderEquity": "5298350.69", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "227746.69", "totalCurrentLiabilities": "1490505.18", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1286279.95", "cashAndShortTermInvestments": "767438.29", "commonStockSharesOutstanding": "226000000", "intangibleAssetsExcludingGoodwill": "838311.11", "cashAndCashEquivalentsAtCarryingValue": "767438.29", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89124.20", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "631881", "capitalExpenditures": "563405.44", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-428195", "cashflowFromInvestment": "-488248.70", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14393.73", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "income_statement": { "revenue": 419327, "cost_of_revenue": 179174, "gross_profit": 240152, "ebit": 67791, "ebitda": 218689, "pretax_income": -125000, "tax_provision": 2097, "net_income": -123000, "net_income_to_common": -123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1013119.29, "total_current_assets": 3480690.27, "total_assets": 8016361.37, "short_term_debt": 158539.41, "long_term_debt": null, "total_debt": 158539.41, "total_liabilities": 2997439.84, "total_equity": 5018921.5, "shares_outstanding": 226000000, "goodwill_and_intangibles": 883825.65 }, "cash_flow": { "operating_cash_flow": 277396.7, "capital_expenditure": 95787.59, "free_cash_flow": 373184.29, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 68913, "ticker_id": 5976, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67791", "ebitda": "218689", "netIncome": "-123000", "grossProfit": "240152", "depreciation": "None", "totalRevenue": "419327", "costOfRevenue": "179174", "interestIncome": "None", "incomeBeforeTax": "-125000", "interestExpense": "None", "operatingIncome": "67790", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2097", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "301484", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179174", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150898", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "28251.90", "inventory": "52.37", "commonStock": "2411001.22", "currentDebt": "None", "investments": "None", "totalAssets": "8016361.37", "longTermDebt": "None", "shortTermDebt": "158539.41", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "855573.75", "reportedCurrency": "None", "retainedEarnings": "1575758.69", "totalLiabilities": "2997439.84", "otherCurrentAssets": "-58573477.74", "totalCurrentAssets": "3480690.27", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1936656.83", "currentNetReceivables": "24439.31", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4535671.10", "currentAccountsPayable": "1431.12", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2415008.89", "totalShareholderEquity": "5018921.50", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "141673.38", "totalCurrentLiabilities": "257986.07", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2739453.77", "cashAndShortTermInvestments": "1013119.29", "commonStockSharesOutstanding": "226000000", "intangibleAssetsExcludingGoodwill": "855573.75", "cashAndCashEquivalentsAtCarryingValue": "1013119.29", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6149.34", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "-281.16", "operatingCashflow": "277396.70", "capitalExpenditures": "95787.59", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "946071", "cashflowFromInvestment": "-967070.31", "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": "150898.58", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 419327, "cost_of_revenue": 179174, "gross_profit": 240152, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67791, "depreciation_amortisation": 150898, "ebitda": 218689, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -125000, "tax_provision": 2097, "effective_tax_rate": null, "net_income": -123000, "net_income_continuing_ops": null, "net_income_to_common": -123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1013119.29, "short_term_investments": 1936656.83, "net_receivables": 24439.31, "inventory": 52.37, "other_current_assets": null, "total_current_assets": 3480690.27, "net_ppe": null, "goodwill": 28251.9, "intangible_assets": 855573.75, "goodwill_and_intangibles": 883825.65, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4535671.1, "total_assets": 8016361.37, "short_term_debt": 158539.41, "accounts_payable": 1431.12, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 257986.07, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2739453.77, "total_liabilities": 2997439.84, "total_debt": 158539.41, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1575758.69, "total_equity": 5018921.5, "shares_outstanding": 226000000, "operating_cash_flow": 277396.7, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95787.59, "acquisitions": null, "other_investing": null, "investing_cash_flow": -967070.31, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 946071, "free_cash_flow": 373184.29, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67791", "ebitda": "218689", "netIncome": "-123000", "grossProfit": "240152", "depreciation": "None", "totalRevenue": "419327", "costOfRevenue": "179174", "interestIncome": "None", "incomeBeforeTax": "-125000", "interestExpense": "None", "operatingIncome": "67790", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2097", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "301484", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179174", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150898", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "28251.90", "inventory": "52.37", "commonStock": "2411001.22", "currentDebt": "None", "investments": "None", "totalAssets": "8016361.37", "longTermDebt": "None", "shortTermDebt": "158539.41", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "855573.75", "reportedCurrency": "None", "retainedEarnings": "1575758.69", "totalLiabilities": "2997439.84", "otherCurrentAssets": "-58573477.74", "totalCurrentAssets": "3480690.27", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1936656.83", "currentNetReceivables": "24439.31", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4535671.10", "currentAccountsPayable": "1431.12", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2415008.89", "totalShareholderEquity": "5018921.50", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "141673.38", "totalCurrentLiabilities": "257986.07", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2739453.77", "cashAndShortTermInvestments": "1013119.29", "commonStockSharesOutstanding": "226000000", "intangibleAssetsExcludingGoodwill": "855573.75", "cashAndCashEquivalentsAtCarryingValue": "1013119.29", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6149.34", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "-281.16", "operatingCashflow": "277396.70", "capitalExpenditures": "95787.59", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "946071", "cashflowFromInvestment": "-967070.31", "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": "150898.58", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "income_statement": { "revenue": 5376000, "cost_of_revenue": 2208000, "gross_profit": 3168000, "ebit": -4568000, "ebitda": -4434000, "pretax_income": 6121000, "tax_provision": 3049000, "net_income": 3717000, "net_income_to_common": 3717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1176000, "total_current_assets": 10498000, "total_assets": 62359000, "short_term_debt": 1217000, "long_term_debt": 7484000, "total_debt": 8701000, "total_liabilities": 32665000, "total_equity": 14915000, "shares_outstanding": 49210697, "goodwill_and_intangibles": 1006000 }, "cash_flow": { "operating_cash_flow": -2752000, "capital_expenditure": 12000, "free_cash_flow": -2740000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 68886, "ticker_id": 5976, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4568000", "ebitda": "-4434000", "netIncome": "3717000", "grossProfit": "3168000", "depreciation": "None", "totalRevenue": "5376000", "costOfRevenue": "2208000", "interestIncome": "6000", "incomeBeforeTax": "6121000", "interestExpense": "174000", "operatingIncome": "-4568000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3049000", "reportedCurrency": "USD", "netInterestIncome": "-168000", "nonInterestIncome": "None", "operatingExpenses": "7736000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2208000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134000", "sellingGeneralAndAdministrative": "7736000", "netIncomeFromContinuingOperations": "6121000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "62359000", "longTermDebt": "7484000", "shortTermDebt": "1217000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1006000", "reportedCurrency": "USD", "retainedEarnings": "-41624000", "totalLiabilities": "32665000", "otherCurrentAssets": "3866000", "totalCurrentAssets": "10498000", "currentLongTermDebt": "9258000", "longTermInvestments": "46621000", "shortTermInvestments": "None", "currentNetReceivables": "5456000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51861000", "currentAccountsPayable": "7616000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2990000", "totalShareholderEquity": "14915000", "capitalLeaseObligations": "2254000", "otherCurrentLiabilities": "22191000", "totalCurrentLiabilities": "23408000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9257000", "cashAndShortTermInvestments": "1176000", "commonStockSharesOutstanding": "49210697", "intangibleAssetsExcludingGoodwill": "1006000", "cashAndCashEquivalentsAtCarryingValue": "1176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6121000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2752000", "capitalExpenditures": "12000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "849000", "cashflowFromInvestment": "1208000", "stockBasedCompensation": "720000", "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": "134000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5376000, "cost_of_revenue": 2208000, "gross_profit": 3168000, "research_and_development": 0, "selling_general_admin": 7736000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4568000, "depreciation_amortisation": 134000, "ebitda": -4434000, "interest_expense": 174000, "interest_income": null, "other_non_operating": null, "pretax_income": 6121000, "tax_provision": 3049000, "effective_tax_rate": null, "net_income": 3717000, "net_income_continuing_ops": 6121000, "net_income_to_common": 3717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1176000, "short_term_investments": null, "net_receivables": 5456000, "inventory": null, "other_current_assets": null, "total_current_assets": 10498000, "net_ppe": null, "goodwill": null, "intangible_assets": 1006000, "goodwill_and_intangibles": 1006000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 51861000, "total_assets": 62359000, "short_term_debt": 1217000, "accounts_payable": 7616000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23408000, "long_term_debt": 7484000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9257000, "total_liabilities": 32665000, "total_debt": 8701000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -41624000, "total_equity": 14915000, "shares_outstanding": 49210697, "operating_cash_flow": -2752000, "stock_based_compensation": 720000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1208000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 849000, "free_cash_flow": -2740000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4568000", "ebitda": "-4434000", "netIncome": "3717000", "grossProfit": "3168000", "depreciation": "None", "totalRevenue": "5376000", "costOfRevenue": "2208000", "interestIncome": "6000", "incomeBeforeTax": "6121000", "interestExpense": "174000", "operatingIncome": "-4568000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3049000", "reportedCurrency": "USD", "netInterestIncome": "-168000", "nonInterestIncome": "None", "operatingExpenses": "7736000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2208000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134000", "sellingGeneralAndAdministrative": "7736000", "netIncomeFromContinuingOperations": "6121000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "62359000", "longTermDebt": "7484000", "shortTermDebt": "1217000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1006000", "reportedCurrency": "USD", "retainedEarnings": "-41624000", "totalLiabilities": "32665000", "otherCurrentAssets": "3866000", "totalCurrentAssets": "10498000", "currentLongTermDebt": "9258000", "longTermInvestments": "46621000", "shortTermInvestments": "None", "currentNetReceivables": "5456000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51861000", "currentAccountsPayable": "7616000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2990000", "totalShareholderEquity": "14915000", "capitalLeaseObligations": "2254000", "otherCurrentLiabilities": "22191000", "totalCurrentLiabilities": "23408000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9257000", "cashAndShortTermInvestments": "1176000", "commonStockSharesOutstanding": "49210697", "intangibleAssetsExcludingGoodwill": "1006000", "cashAndCashEquivalentsAtCarryingValue": "1176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6121000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2752000", "capitalExpenditures": "12000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "849000", "cashflowFromInvestment": "1208000", "stockBasedCompensation": "720000", "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": "134000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "income_statement": { "revenue": 6585000, "cost_of_revenue": 2143000, "gross_profit": 4442000, "ebit": -1940000, "ebitda": -1803000, "pretax_income": -295000, "tax_provision": -1000, "net_income": 93000, "net_income_to_common": 93000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1868000, "total_current_assets": 10371000, "total_assets": 66702000, "short_term_debt": 1846000, "long_term_debt": 12465000, "total_debt": 14311000, "total_liabilities": 42881000, "total_equity": 11926000, "shares_outstanding": 39255885, "goodwill_and_intangibles": 1063000 }, "cash_flow": { "operating_cash_flow": -4323000, "capital_expenditure": 20000, "free_cash_flow": -4303000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 68887, "ticker_id": 5976, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1940000", "ebitda": "-1803000", "netIncome": "93000", "grossProfit": "4442000", "depreciation": "None", "totalRevenue": "6585000", "costOfRevenue": "2143000", "interestIncome": "3000", "incomeBeforeTax": "-295000", "interestExpense": "281000", "operatingIncome": "-1940000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1000", "reportedCurrency": "USD", "netInterestIncome": "-277000", "nonInterestIncome": "None", "operatingExpenses": "6382000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137000", "sellingGeneralAndAdministrative": "6382000", "netIncomeFromContinuingOperations": "-296000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "66702000", "longTermDebt": "12465000", "shortTermDebt": "1846000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1063000", "reportedCurrency": "USD", "retainedEarnings": "-44239000", "totalLiabilities": "42881000", "otherCurrentAssets": "4789000", "totalCurrentAssets": "10371000", "currentLongTermDebt": "3155000", "longTermInvestments": "50717000", "shortTermInvestments": "None", "currentNetReceivables": "3714000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56331000", "currentAccountsPayable": "8453000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3746000", "totalShareholderEquity": "11926000", "capitalLeaseObligations": "2360000", "otherCurrentLiabilities": "18217000", "totalCurrentLiabilities": "28516000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14365000", "cashAndShortTermInvestments": "1868000", "commonStockSharesOutstanding": "39255885", "intangibleAssetsExcludingGoodwill": "1063000", "cashAndCashEquivalentsAtCarryingValue": "1868000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-296000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4323000", "capitalExpenditures": "20000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "939000", "cashflowFromInvestment": "1000000", "stockBasedCompensation": "447000", "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": "137000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6585000, "cost_of_revenue": 2143000, "gross_profit": 4442000, "research_and_development": 4000, "selling_general_admin": 6382000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1940000, "depreciation_amortisation": 137000, "ebitda": -1803000, "interest_expense": 281000, "interest_income": null, "other_non_operating": null, "pretax_income": -295000, "tax_provision": -1000, "effective_tax_rate": null, "net_income": 93000, "net_income_continuing_ops": -296000, "net_income_to_common": 93000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1868000, "short_term_investments": null, "net_receivables": 3714000, "inventory": null, "other_current_assets": null, "total_current_assets": 10371000, "net_ppe": null, "goodwill": null, "intangible_assets": 1063000, "goodwill_and_intangibles": 1063000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 56331000, "total_assets": 66702000, "short_term_debt": 1846000, "accounts_payable": 8453000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28516000, "long_term_debt": 12465000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14365000, "total_liabilities": 42881000, "total_debt": 14311000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -44239000, "total_equity": 11926000, "shares_outstanding": 39255885, "operating_cash_flow": -4323000, "stock_based_compensation": 447000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 939000, "free_cash_flow": -4303000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1940000", "ebitda": "-1803000", "netIncome": "93000", "grossProfit": "4442000", "depreciation": "None", "totalRevenue": "6585000", "costOfRevenue": "2143000", "interestIncome": "3000", "incomeBeforeTax": "-295000", "interestExpense": "281000", "operatingIncome": "-1940000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1000", "reportedCurrency": "USD", "netInterestIncome": "-277000", "nonInterestIncome": "None", "operatingExpenses": "6382000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137000", "sellingGeneralAndAdministrative": "6382000", "netIncomeFromContinuingOperations": "-296000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "66702000", "longTermDebt": "12465000", "shortTermDebt": "1846000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1063000", "reportedCurrency": "USD", "retainedEarnings": "-44239000", "totalLiabilities": "42881000", "otherCurrentAssets": "4789000", "totalCurrentAssets": "10371000", "currentLongTermDebt": "3155000", "longTermInvestments": "50717000", "shortTermInvestments": "None", "currentNetReceivables": "3714000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56331000", "currentAccountsPayable": "8453000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3746000", "totalShareholderEquity": "11926000", "capitalLeaseObligations": "2360000", "otherCurrentLiabilities": "18217000", "totalCurrentLiabilities": "28516000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14365000", "cashAndShortTermInvestments": "1868000", "commonStockSharesOutstanding": "39255885", "intangibleAssetsExcludingGoodwill": "1063000", "cashAndCashEquivalentsAtCarryingValue": "1868000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-296000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4323000", "capitalExpenditures": "20000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "939000", "cashflowFromInvestment": "1000000", "stockBasedCompensation": "447000", "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": "137000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "income_statement": { "revenue": 4054000, "cost_of_revenue": 1576000, "gross_profit": 2478000, "ebit": -3694000, "ebitda": -3526000, "pretax_income": -10413000, "tax_provision": -1000, "net_income": -4469000, "net_income_to_common": -4469000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4257000, "total_current_assets": 11933000, "total_assets": 66793000, "short_term_debt": 10508999, "long_term_debt": 5991000, "total_debt": 16499999, "total_liabilities": 46957000, "total_equity": 9150999, "shares_outstanding": 37529174, "goodwill_and_intangibles": 1119000 }, "cash_flow": { "operating_cash_flow": -13321000, "capital_expenditure": 41000, "free_cash_flow": -13280000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 68889, "ticker_id": 5976, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3694000", "ebitda": "-3526000", "netIncome": "-4469000", "grossProfit": "2478000", "depreciation": "None", "totalRevenue": "4054000", "costOfRevenue": "1576000", "interestIncome": "4000", "incomeBeforeTax": "-10413000", "interestExpense": "930000", "operatingIncome": "-3694000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1000", "reportedCurrency": "USD", "netInterestIncome": "-926000", "nonInterestIncome": "None", "operatingExpenses": "6172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1576000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168000", "sellingGeneralAndAdministrative": "6174000", "netIncomeFromContinuingOperations": "-10412000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "66793000", "longTermDebt": "5991000", "shortTermDebt": "10508999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1119000", "reportedCurrency": "USD", "retainedEarnings": "-43301000", "totalLiabilities": "46957000", "otherCurrentAssets": "3394000", "totalCurrentAssets": "11933000", "currentLongTermDebt": "10069000", "longTermInvestments": "48725000", "shortTermInvestments": "None", "currentNetReceivables": "4282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54860000", "currentAccountsPayable": "7075000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18522999", "totalShareholderEquity": "9150999", "capitalLeaseObligations": "2463000", "otherCurrentLiabilities": "21359000", "totalCurrentLiabilities": "38943000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8014000", "cashAndShortTermInvestments": "4257000", "commonStockSharesOutstanding": "37529174", "intangibleAssetsExcludingGoodwill": "1119000", "cashAndCashEquivalentsAtCarryingValue": "4257000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4469000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-13321000", "capitalExpenditures": "41000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4163000", "cashflowFromInvestment": "-2044000", "stockBasedCompensation": "366000", "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": "168000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4054000, "cost_of_revenue": 1576000, "gross_profit": 2478000, "research_and_development": 2000, "selling_general_admin": 6174000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3694000, "depreciation_amortisation": 168000, "ebitda": -3526000, "interest_expense": 930000, "interest_income": null, "other_non_operating": null, "pretax_income": -10413000, "tax_provision": -1000, "effective_tax_rate": null, "net_income": -4469000, "net_income_continuing_ops": -10412000, "net_income_to_common": -4469000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4257000, "short_term_investments": null, "net_receivables": 4282000, "inventory": null, "other_current_assets": null, "total_current_assets": 11933000, "net_ppe": null, "goodwill": null, "intangible_assets": 1119000, "goodwill_and_intangibles": 1119000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 54860000, "total_assets": 66793000, "short_term_debt": 10508999, "accounts_payable": 7075000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38943000, "long_term_debt": 5991000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8014000, "total_liabilities": 46957000, "total_debt": 16499999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -43301000, "total_equity": 9150999, "shares_outstanding": 37529174, "operating_cash_flow": -13321000, "stock_based_compensation": 366000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2044000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4163000, "free_cash_flow": -13280000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3694000", "ebitda": "-3526000", "netIncome": "-4469000", "grossProfit": "2478000", "depreciation": "None", "totalRevenue": "4054000", "costOfRevenue": "1576000", "interestIncome": "4000", "incomeBeforeTax": "-10413000", "interestExpense": "930000", "operatingIncome": "-3694000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1000", "reportedCurrency": "USD", "netInterestIncome": "-926000", "nonInterestIncome": "None", "operatingExpenses": "6172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1576000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168000", "sellingGeneralAndAdministrative": "6174000", "netIncomeFromContinuingOperations": "-10412000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "66793000", "longTermDebt": "5991000", "shortTermDebt": "10508999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1119000", "reportedCurrency": "USD", "retainedEarnings": "-43301000", "totalLiabilities": "46957000", "otherCurrentAssets": "3394000", "totalCurrentAssets": "11933000", "currentLongTermDebt": "10069000", "longTermInvestments": "48725000", "shortTermInvestments": "None", "currentNetReceivables": "4282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54860000", "currentAccountsPayable": "7075000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18522999", "totalShareholderEquity": "9150999", "capitalLeaseObligations": "2463000", "otherCurrentLiabilities": "21359000", "totalCurrentLiabilities": "38943000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8014000", "cashAndShortTermInvestments": "4257000", "commonStockSharesOutstanding": "37529174", "intangibleAssetsExcludingGoodwill": "1119000", "cashAndCashEquivalentsAtCarryingValue": "4257000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4469000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-13321000", "capitalExpenditures": "41000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4163000", "cashflowFromInvestment": "-2044000", "stockBasedCompensation": "366000", "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": "168000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "income_statement": { "revenue": 2549000, "cost_of_revenue": 471000, "gross_profit": 2077999, "ebit": -4649000, "ebitda": -4609000, "pretax_income": 25112000, "tax_provision": null, "net_income": 11444000, "net_income_to_common": 11444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25787000, "total_current_assets": 28547000, "total_assets": 89207000, "short_term_debt": 10897000, "long_term_debt": 30177000, "total_debt": 41074000, "total_liabilities": 88283000, "total_equity": 414000, "shares_outstanding": 37525894, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7904000, "capital_expenditure": 90000, "free_cash_flow": -7814000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 68890, "ticker_id": 5976, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4649000", "ebitda": "-4609000", "netIncome": "11444000", "grossProfit": "2077999", "depreciation": "None", "totalRevenue": "2549000", "costOfRevenue": "471000", "interestIncome": "2000", "incomeBeforeTax": "25112000", "interestExpense": "841000", "operatingIncome": "-4649000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-839000", "nonInterestIncome": "None", "operatingExpenses": "6727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "83000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "471000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40000", "sellingGeneralAndAdministrative": "6644000", "netIncomeFromContinuingOperations": "25112000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "89207000", "longTermDebt": "30177000", "shortTermDebt": "10897000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-38927000", "totalLiabilities": "88283000", "otherCurrentAssets": "1256000", "totalCurrentAssets": "28547000", "currentLongTermDebt": "10477000", "longTermInvestments": "55473000", "shortTermInvestments": "None", "currentNetReceivables": "1504000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "60660000", "currentAccountsPayable": "10160000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "43215000", "totalShareholderEquity": "414000", "capitalLeaseObligations": "2561000", "otherCurrentLiabilities": "32545000", "totalCurrentLiabilities": "55965000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "32318000", "cashAndShortTermInvestments": "25787000", "commonStockSharesOutstanding": "37525894", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25787000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25112000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7904000", "capitalExpenditures": "90000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7532000", "cashflowFromInvestment": "25323000", "stockBasedCompensation": "317000", "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": "40000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2549000, "cost_of_revenue": 471000, "gross_profit": 2077999, "research_and_development": 83000, "selling_general_admin": 6644000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4649000, "depreciation_amortisation": 40000, "ebitda": -4609000, "interest_expense": 841000, "interest_income": null, "other_non_operating": null, "pretax_income": 25112000, "tax_provision": null, "effective_tax_rate": null, "net_income": 11444000, "net_income_continuing_ops": 25112000, "net_income_to_common": 11444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25787000, "short_term_investments": null, "net_receivables": 1504000, "inventory": null, "other_current_assets": null, "total_current_assets": 28547000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 60660000, "total_assets": 89207000, "short_term_debt": 10897000, "accounts_payable": 10160000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55965000, "long_term_debt": 30177000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 32318000, "total_liabilities": 88283000, "total_debt": 41074000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -38927000, "total_equity": 414000, "shares_outstanding": 37525894, "operating_cash_flow": -7904000, "stock_based_compensation": 317000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 25323000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7532000, "free_cash_flow": -7814000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4649000", "ebitda": "-4609000", "netIncome": "11444000", "grossProfit": "2077999", "depreciation": "None", "totalRevenue": "2549000", "costOfRevenue": "471000", "interestIncome": "2000", "incomeBeforeTax": "25112000", "interestExpense": "841000", "operatingIncome": "-4649000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-839000", "nonInterestIncome": "None", "operatingExpenses": "6727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "83000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "471000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40000", "sellingGeneralAndAdministrative": "6644000", "netIncomeFromContinuingOperations": "25112000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "89207000", "longTermDebt": "30177000", "shortTermDebt": "10897000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-38927000", "totalLiabilities": "88283000", "otherCurrentAssets": "1256000", "totalCurrentAssets": "28547000", "currentLongTermDebt": "10477000", "longTermInvestments": "55473000", "shortTermInvestments": "None", "currentNetReceivables": "1504000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "60660000", "currentAccountsPayable": "10160000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "43215000", "totalShareholderEquity": "414000", "capitalLeaseObligations": "2561000", "otherCurrentLiabilities": "32545000", "totalCurrentLiabilities": "55965000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "32318000", "cashAndShortTermInvestments": "25787000", "commonStockSharesOutstanding": "37525894", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25787000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25112000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7904000", "capitalExpenditures": "90000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7532000", "cashflowFromInvestment": "25323000", "stockBasedCompensation": "317000", "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": "40000", "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": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "income_statement": { "revenue": 1708000, "cost_of_revenue": 110000, "gross_profit": 1598000, "ebit": -4818000, "ebitda": -4814000, "pretax_income": -8093000, "tax_provision": -1000, "net_income": -3677000, "net_income_to_common": -3677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1108000, "total_current_assets": 2656000, "total_assets": 56720000, "short_term_debt": 10438000, "long_term_debt": 30565000, "total_debt": 41003000, "total_liabilities": 82667000, "total_equity": -11597000, "shares_outstanding": 12726000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 945000, "capital_expenditure": 92000, "free_cash_flow": 1037000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 68891, "ticker_id": 5976, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4818000", "ebitda": "-4814000", "netIncome": "-3677000", "grossProfit": "1598000", "depreciation": "None", "totalRevenue": "1708000", "costOfRevenue": "110000", "interestIncome": "3000", "incomeBeforeTax": "-8093000", "interestExpense": "1332000", "operatingIncome": "-4818000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1000", "reportedCurrency": "USD", "netInterestIncome": "-1329000", "nonInterestIncome": "None", "operatingExpenses": "6416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "118000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4000", "sellingGeneralAndAdministrative": "6298000", "netIncomeFromContinuingOperations": "-8092000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "56720000", "longTermDebt": "30565000", "shortTermDebt": "10438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-50153000", "totalLiabilities": "82667000", "otherCurrentAssets": "834000", "totalCurrentAssets": "2656000", "currentLongTermDebt": "10438000", "longTermInvestments": "53454000", "shortTermInvestments": "None", "currentNetReceivables": "714000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54064000", "currentAccountsPayable": "9519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "41003000", "totalShareholderEquity": "-11597000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29934000", "totalCurrentLiabilities": "52102000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30565000", "cashAndShortTermInvestments": "1108000", "commonStockSharesOutstanding": "12726000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1108000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8092000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "945000", "capitalExpenditures": "92000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-601000", "cashflowFromInvestment": "-90000", "stockBasedCompensation": "531000", "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": "4000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1708000, "cost_of_revenue": 110000, "gross_profit": 1598000, "research_and_development": 118000, "selling_general_admin": 6298000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4818000, "depreciation_amortisation": 4000, "ebitda": -4814000, "interest_expense": 1332000, "interest_income": null, "other_non_operating": null, "pretax_income": -8093000, "tax_provision": -1000, "effective_tax_rate": null, "net_income": -3677000, "net_income_continuing_ops": -8092000, "net_income_to_common": -3677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1108000, "short_term_investments": null, "net_receivables": 714000, "inventory": null, "other_current_assets": null, "total_current_assets": 2656000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 54064000, "total_assets": 56720000, "short_term_debt": 10438000, "accounts_payable": 9519000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52102000, "long_term_debt": 30565000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30565000, "total_liabilities": 82667000, "total_debt": 41003000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -50153000, "total_equity": -11597000, "shares_outstanding": 12726000, "operating_cash_flow": 945000, "stock_based_compensation": 531000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -601000, "free_cash_flow": 1037000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4818000", "ebitda": "-4814000", "netIncome": "-3677000", "grossProfit": "1598000", "depreciation": "None", "totalRevenue": "1708000", "costOfRevenue": "110000", "interestIncome": "3000", "incomeBeforeTax": "-8093000", "interestExpense": "1332000", "operatingIncome": "-4818000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1000", "reportedCurrency": "USD", "netInterestIncome": "-1329000", "nonInterestIncome": "None", "operatingExpenses": "6416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "118000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4000", "sellingGeneralAndAdministrative": "6298000", "netIncomeFromContinuingOperations": "-8092000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "56720000", "longTermDebt": "30565000", "shortTermDebt": "10438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-50153000", "totalLiabilities": "82667000", "otherCurrentAssets": "834000", "totalCurrentAssets": "2656000", "currentLongTermDebt": "10438000", "longTermInvestments": "53454000", "shortTermInvestments": "None", "currentNetReceivables": "714000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54064000", "currentAccountsPayable": "9519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "41003000", "totalShareholderEquity": "-11597000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29934000", "totalCurrentLiabilities": "52102000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30565000", "cashAndShortTermInvestments": "1108000", "commonStockSharesOutstanding": "12726000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1108000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8092000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "945000", "capitalExpenditures": "92000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-601000", "cashflowFromInvestment": "-90000", "stockBasedCompensation": "531000", "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": "4000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "income_statement": { "revenue": 1362000, "cost_of_revenue": 0, "gross_profit": 1362000, "ebit": -4571000, "ebitda": null, "pretax_income": -11869000, "tax_provision": null, "net_income": -2215000, "net_income_to_common": -2215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 825000, "total_current_assets": 4134000, "total_assets": 61231000, "short_term_debt": null, "long_term_debt": 30977000, "total_debt": 30977000, "total_liabilities": 81328000, "total_equity": -8965000, "shares_outstanding": 36106345, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3794000, "capital_expenditure": 2000, "free_cash_flow": -3792000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 68892, "ticker_id": 5976, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-2215000", "grossProfit": "1362000", "depreciation": "None", "totalRevenue": "1362000", "costOfRevenue": "0", "interestIncome": "2000", "incomeBeforeTax": "-11869000", "interestExpense": "770000", "operatingIncome": "-4571000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-768000", "nonInterestIncome": "None", "operatingExpenses": "5933000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "114000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "5817000", "netIncomeFromContinuingOperations": "-11872000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "61231000", "longTermDebt": "30977000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-46538000", "totalLiabilities": "81328000", "otherCurrentAssets": "24000", "totalCurrentAssets": "4134000", "currentLongTermDebt": "10280000", "longTermInvestments": "56560000", "shortTermInvestments": "None", "currentNetReceivables": "1716000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57097000", "currentAccountsPayable": "9540000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-8965000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "335000", "totalCurrentLiabilities": "45640000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35688000", "cashAndShortTermInvestments": "825000", "commonStockSharesOutstanding": "36106345", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "825000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2215000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3794000", "capitalExpenditures": "2000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3927000", "cashflowFromInvestment": "None", "stockBasedCompensation": "423000", "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": "2000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1362000, "cost_of_revenue": 0, "gross_profit": 1362000, "research_and_development": 114000, "selling_general_admin": 5817000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4571000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 770000, "interest_income": null, "other_non_operating": null, "pretax_income": -11869000, "tax_provision": null, "effective_tax_rate": null, "net_income": -2215000, "net_income_continuing_ops": -11872000, "net_income_to_common": -2215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 825000, "short_term_investments": null, "net_receivables": 1716000, "inventory": null, "other_current_assets": null, "total_current_assets": 4134000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 57097000, "total_assets": 61231000, "short_term_debt": null, "accounts_payable": 9540000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45640000, "long_term_debt": 30977000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35688000, "total_liabilities": 81328000, "total_debt": 30977000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46538000, "total_equity": -8965000, "shares_outstanding": 36106345, "operating_cash_flow": -3794000, "stock_based_compensation": 423000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2000, "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": 3927000, "free_cash_flow": -3792000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-2215000", "grossProfit": "1362000", "depreciation": "None", "totalRevenue": "1362000", "costOfRevenue": "0", "interestIncome": "2000", "incomeBeforeTax": "-11869000", "interestExpense": "770000", "operatingIncome": "-4571000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-768000", "nonInterestIncome": "None", "operatingExpenses": "5933000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "114000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "5817000", "netIncomeFromContinuingOperations": "-11872000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "61231000", "longTermDebt": "30977000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-46538000", "totalLiabilities": "81328000", "otherCurrentAssets": "24000", "totalCurrentAssets": "4134000", "currentLongTermDebt": "10280000", "longTermInvestments": "56560000", "shortTermInvestments": "None", "currentNetReceivables": "1716000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57097000", "currentAccountsPayable": "9540000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-8965000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "335000", "totalCurrentLiabilities": "45640000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35688000", "cashAndShortTermInvestments": "825000", "commonStockSharesOutstanding": "36106345", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "825000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2215000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3794000", "capitalExpenditures": "2000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3927000", "cashflowFromInvestment": "None", "stockBasedCompensation": "423000", "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": "2000", "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": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "income_statement": { "revenue": 2069000, "cost_of_revenue": 1000, "gross_profit": 2069000, "ebit": 39722000, "ebitda": 39723000, "pretax_income": 39301000, "tax_provision": 33432000, "net_income": 5869000, "net_income_to_common": 5869000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 828000, "total_current_assets": 2072000, "total_assets": 66550000, "short_term_debt": 10389000, "long_term_debt": 25530000, "total_debt": 35919000, "total_liabilities": 76025000, "total_equity": -1414000, "shares_outstanding": 12304000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2373000, "capital_expenditure": 4000, "free_cash_flow": -2369000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 68894, "ticker_id": 5976, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39722000", "ebitda": "39723000", "netIncome": "5869000", "grossProfit": "2069000", "depreciation": "None", "totalRevenue": "2069000", "costOfRevenue": "1000", "interestIncome": "4000", "incomeBeforeTax": "39301000", "interestExpense": "421000", "operatingIncome": "-2461000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "33432000", "reportedCurrency": "USD", "netInterestIncome": "-417000", "nonInterestIncome": "None", "operatingExpenses": "4530000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1000", "sellingGeneralAndAdministrative": "4490000", "netIncomeFromContinuingOperations": "39301000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "66550000", "longTermDebt": "25530000", "shortTermDebt": "10389000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-44322000", "totalLiabilities": "76025000", "otherCurrentAssets": "1025000", "totalCurrentAssets": "2072000", "currentLongTermDebt": "10389000", "longTermInvestments": "63915000", "shortTermInvestments": "None", "currentNetReceivables": "219000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64478000", "currentAccountsPayable": "4710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35919000", "totalShareholderEquity": "-1414000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22071000", "totalCurrentLiabilities": "39381000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "36644000", "cashAndShortTermInvestments": "828000", "commonStockSharesOutstanding": "12304000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39301000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-2373000", "capitalExpenditures": "4000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1529000", "cashflowFromInvestment": "-2000", "stockBasedCompensation": "373000", "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": "1000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2069000, "cost_of_revenue": 1000, "gross_profit": 2069000, "research_and_development": 39000, "selling_general_admin": 4490000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39722000, "depreciation_amortisation": 1000, "ebitda": 39723000, "interest_expense": 421000, "interest_income": null, "other_non_operating": null, "pretax_income": 39301000, "tax_provision": 33432000, "effective_tax_rate": null, "net_income": 5869000, "net_income_continuing_ops": 39301000, "net_income_to_common": 5869000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 828000, "short_term_investments": null, "net_receivables": 219000, "inventory": null, "other_current_assets": null, "total_current_assets": 2072000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 64478000, "total_assets": 66550000, "short_term_debt": 10389000, "accounts_payable": 4710000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39381000, "long_term_debt": 25530000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 36644000, "total_liabilities": 76025000, "total_debt": 35919000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -44322000, "total_equity": -1414000, "shares_outstanding": 12304000, "operating_cash_flow": -2373000, "stock_based_compensation": 373000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1529000, "free_cash_flow": -2369000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39722000", "ebitda": "39723000", "netIncome": "5869000", "grossProfit": "2069000", "depreciation": "None", "totalRevenue": "2069000", "costOfRevenue": "1000", "interestIncome": "4000", "incomeBeforeTax": "39301000", "interestExpense": "421000", "operatingIncome": "-2461000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "33432000", "reportedCurrency": "USD", "netInterestIncome": "-417000", "nonInterestIncome": "None", "operatingExpenses": "4530000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1000", "sellingGeneralAndAdministrative": "4490000", "netIncomeFromContinuingOperations": "39301000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "66550000", "longTermDebt": "25530000", "shortTermDebt": "10389000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-44322000", "totalLiabilities": "76025000", "otherCurrentAssets": "1025000", "totalCurrentAssets": "2072000", "currentLongTermDebt": "10389000", "longTermInvestments": "63915000", "shortTermInvestments": "None", "currentNetReceivables": "219000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64478000", "currentAccountsPayable": "4710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35919000", "totalShareholderEquity": "-1414000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22071000", "totalCurrentLiabilities": "39381000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "36644000", "cashAndShortTermInvestments": "828000", "commonStockSharesOutstanding": "12304000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39301000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-2373000", "capitalExpenditures": "4000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1529000", "cashflowFromInvestment": "-2000", "stockBasedCompensation": "373000", "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": "1000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "income_statement": { "revenue": 1798000, "cost_of_revenue": 2000, "gross_profit": 1798000, "ebit": 8466000, "ebitda": 8468000, "pretax_income": 8028000, "tax_provision": 6794000, "net_income": 1234000, "net_income_to_common": 1234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1664000, "total_current_assets": 2776000, "total_assets": 65930000, "short_term_debt": 15711000, "long_term_debt": 19852000, "total_debt": 35563000, "total_liabilities": 365403000, "total_equity": -44719000, "shares_outstanding": 10067000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2617000, "capital_expenditure": 1000, "free_cash_flow": -2616000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 68895, "ticker_id": 5976, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8466000", "ebitda": "8468000", "netIncome": "1234000", "grossProfit": "1798000", "depreciation": "None", "totalRevenue": "1798000", "costOfRevenue": "2000", "interestIncome": "3000", "incomeBeforeTax": "8028000", "interestExpense": "438000", "operatingIncome": "-3522000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6794000", "reportedCurrency": "USD", "netInterestIncome": "-435000", "nonInterestIncome": "None", "operatingExpenses": "5320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2000", "sellingGeneralAndAdministrative": "5308000", "netIncomeFromContinuingOperations": "8028000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "65930000", "longTermDebt": "19852000", "shortTermDebt": "15711000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-50191000", "totalLiabilities": "365403000", "otherCurrentAssets": "1078000", "totalCurrentAssets": "2776000", "currentLongTermDebt": "15711000", "longTermInvestments": "62826000", "shortTermInvestments": "None", "currentNetReceivables": "34000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63154000", "currentAccountsPayable": "3822000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35563000", "totalShareholderEquity": "-44719000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97306000", "totalCurrentLiabilities": "116839000", "otherNonCurrentLiabilities": "216922000", "totalNonCurrentLiabilities": "248564000", "cashAndShortTermInvestments": "1664000", "commonStockSharesOutstanding": "10067000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1664000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8028000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-2617000", "capitalExpenditures": "1000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1166000", "cashflowFromInvestment": "2091000", "stockBasedCompensation": "353000", "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": "2000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1798000, "cost_of_revenue": 2000, "gross_profit": 1798000, "research_and_development": 10000, "selling_general_admin": 5308000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8466000, "depreciation_amortisation": 2000, "ebitda": 8468000, "interest_expense": 438000, "interest_income": null, "other_non_operating": null, "pretax_income": 8028000, "tax_provision": 6794000, "effective_tax_rate": null, "net_income": 1234000, "net_income_continuing_ops": 8028000, "net_income_to_common": 1234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1664000, "short_term_investments": null, "net_receivables": 34000, "inventory": null, "other_current_assets": null, "total_current_assets": 2776000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 63154000, "total_assets": 65930000, "short_term_debt": 15711000, "accounts_payable": 3822000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 116839000, "long_term_debt": 19852000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 248564000, "total_liabilities": 365403000, "total_debt": 35563000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -50191000, "total_equity": -44719000, "shares_outstanding": 10067000, "operating_cash_flow": -2617000, "stock_based_compensation": 353000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2091000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1166000, "free_cash_flow": -2616000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8466000", "ebitda": "8468000", "netIncome": "1234000", "grossProfit": "1798000", "depreciation": "None", "totalRevenue": "1798000", "costOfRevenue": "2000", "interestIncome": "3000", "incomeBeforeTax": "8028000", "interestExpense": "438000", "operatingIncome": "-3522000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6794000", "reportedCurrency": "USD", "netInterestIncome": "-435000", "nonInterestIncome": "None", "operatingExpenses": "5320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2000", "sellingGeneralAndAdministrative": "5308000", "netIncomeFromContinuingOperations": "8028000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "65930000", "longTermDebt": "19852000", "shortTermDebt": "15711000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-50191000", "totalLiabilities": "365403000", "otherCurrentAssets": "1078000", "totalCurrentAssets": "2776000", "currentLongTermDebt": "15711000", "longTermInvestments": "62826000", "shortTermInvestments": "None", "currentNetReceivables": "34000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63154000", "currentAccountsPayable": "3822000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35563000", "totalShareholderEquity": "-44719000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97306000", "totalCurrentLiabilities": "116839000", "otherNonCurrentLiabilities": "216922000", "totalNonCurrentLiabilities": "248564000", "cashAndShortTermInvestments": "1664000", "commonStockSharesOutstanding": "10067000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1664000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8028000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-2617000", "capitalExpenditures": "1000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1166000", "cashflowFromInvestment": "2091000", "stockBasedCompensation": "353000", "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": "2000", "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": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "income_statement": { "revenue": 1516000, "cost_of_revenue": 1000, "gross_profit": 1516000, "ebit": 114292000, "ebitda": 114293000, "pretax_income": 114023000, "tax_provision": -1000, "net_income": 17169000, "net_income_to_common": 17169000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1050000, "total_current_assets": 6147000, "total_assets": 67783000, "short_term_debt": 15131000, "long_term_debt": 20476000, "total_debt": 35607000, "total_liabilities": 442089000, "total_equity": -61720000, "shares_outstanding": 11051000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3768000, "capital_expenditure": 4000, "free_cash_flow": -3764000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 68896, "ticker_id": 5976, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "114292000", "ebitda": "114293000", "netIncome": "17169000", "grossProfit": "1516000", "depreciation": "None", "totalRevenue": "1516000", "costOfRevenue": "1000", "interestIncome": "3000", "incomeBeforeTax": "114023000", "interestExpense": "269000", "operatingIncome": "-5313000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1000", "reportedCurrency": "USD", "netInterestIncome": "-266000", "nonInterestIncome": "None", "operatingExpenses": "6829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1000", "sellingGeneralAndAdministrative": "3850412", "netIncomeFromContinuingOperations": "114024000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "67783000", "longTermDebt": "20476000", "shortTermDebt": "15131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-51425000", "totalLiabilities": "442089000", "otherCurrentAssets": "3303000", "totalCurrentAssets": "6147000", "currentLongTermDebt": "15131000", "longTermInvestments": "61292000", "shortTermInvestments": "None", "currentNetReceivables": "1794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61636000", "currentAccountsPayable": "6524000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35607000", "totalShareholderEquity": "-61720000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "173861000", "totalCurrentLiabilities": "197727000", "otherNonCurrentLiabilities": "214695000", "totalNonCurrentLiabilities": "244362000", "cashAndShortTermInvestments": "1050000", "commonStockSharesOutstanding": "11051000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114024000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "123000", "operatingCashflow": "-3768000", "capitalExpenditures": "4000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6231000", "cashflowFromInvestment": "-2096000", "stockBasedCompensation": "346000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "153242918", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1516000, "cost_of_revenue": 1000, "gross_profit": 1516000, "research_and_development": 16000, "selling_general_admin": 3850412, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 114292000, "depreciation_amortisation": 1000, "ebitda": 114293000, "interest_expense": 269000, "interest_income": null, "other_non_operating": null, "pretax_income": 114023000, "tax_provision": -1000, "effective_tax_rate": null, "net_income": 17169000, "net_income_continuing_ops": 114024000, "net_income_to_common": 17169000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1050000, "short_term_investments": null, "net_receivables": 1794000, "inventory": 1, "other_current_assets": null, "total_current_assets": 6147000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 61636000, "total_assets": 67783000, "short_term_debt": 15131000, "accounts_payable": 6524000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 197727000, "long_term_debt": 20476000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 244362000, "total_liabilities": 442089000, "total_debt": 35607000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -51425000, "total_equity": -61720000, "shares_outstanding": 11051000, "operating_cash_flow": -3768000, "stock_based_compensation": 346000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2096000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6231000, "free_cash_flow": -3764000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "114292000", "ebitda": "114293000", "netIncome": "17169000", "grossProfit": "1516000", "depreciation": "None", "totalRevenue": "1516000", "costOfRevenue": "1000", "interestIncome": "3000", "incomeBeforeTax": "114023000", "interestExpense": "269000", "operatingIncome": "-5313000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1000", "reportedCurrency": "USD", "netInterestIncome": "-266000", "nonInterestIncome": "None", "operatingExpenses": "6829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1000", "sellingGeneralAndAdministrative": "3850412", "netIncomeFromContinuingOperations": "114024000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "67783000", "longTermDebt": "20476000", "shortTermDebt": "15131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-51425000", "totalLiabilities": "442089000", "otherCurrentAssets": "3303000", "totalCurrentAssets": "6147000", "currentLongTermDebt": "15131000", "longTermInvestments": "61292000", "shortTermInvestments": "None", "currentNetReceivables": "1794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61636000", "currentAccountsPayable": "6524000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35607000", "totalShareholderEquity": "-61720000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "173861000", "totalCurrentLiabilities": "197727000", "otherNonCurrentLiabilities": "214695000", "totalNonCurrentLiabilities": "244362000", "cashAndShortTermInvestments": "1050000", "commonStockSharesOutstanding": "11051000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114024000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "123000", "operatingCashflow": "-3768000", "capitalExpenditures": "4000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6231000", "cashflowFromInvestment": "-2096000", "stockBasedCompensation": "346000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "153242918", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "income_statement": { "revenue": 2147000, "cost_of_revenue": 0, "gross_profit": 2147000, "ebit": -2685000, "ebitda": null, "pretax_income": -416887000, "tax_provision": null, "net_income": -33262000, "net_income_to_common": -33262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 672000, "total_current_assets": 2429000, "total_assets": 63359000, "short_term_debt": null, "long_term_debt": 22965000, "total_debt": 22965000, "total_liabilities": 552353000, "total_equity": -57105000, "shares_outstanding": 9445971, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -7001000, "capital_expenditure": 1000, "free_cash_flow": -7000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 68897, "ticker_id": 5976, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-33262000", "grossProfit": "2147000", "depreciation": "None", "totalRevenue": "2147000", "costOfRevenue": "0", "interestIncome": "3000", "incomeBeforeTax": "-416887000", "interestExpense": "237000", "operatingIncome": "-2685000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-234000", "nonInterestIncome": "None", "operatingExpenses": "4832000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "4834000", "netIncomeFromContinuingOperations": "-416588000" }, "balance": { "goodwill": "0", "inventory": "0", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "63359000", "longTermDebt": "22965000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-68595000", "totalLiabilities": "552353000", "otherCurrentAssets": "114000", "totalCurrentAssets": "2429000", "currentLongTermDebt": "6651000", "longTermInvestments": "60643000", "shortTermInvestments": "None", "currentNetReceivables": "696000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "60930000", "currentAccountsPayable": "3852000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-57105000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "183478000", "totalCurrentLiabilities": "214398000", "otherNonCurrentLiabilities": "305586000", "totalNonCurrentLiabilities": "337955000", "cashAndShortTermInvestments": "672000", "commonStockSharesOutstanding": "9445971", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-416588000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "123000", "operatingCashflow": "-7001000", "capitalExpenditures": "1000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7446000", "cashflowFromInvestment": "None", "stockBasedCompensation": "68000", "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": "1000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2147000, "cost_of_revenue": 0, "gross_profit": 2147000, "research_and_development": 3000, "selling_general_admin": 4834000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2685000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 237000, "interest_income": null, "other_non_operating": null, "pretax_income": -416887000, "tax_provision": null, "effective_tax_rate": null, "net_income": -33262000, "net_income_continuing_ops": -416588000, "net_income_to_common": -33262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 672000, "short_term_investments": null, "net_receivables": 696000, "inventory": 0, "other_current_assets": null, "total_current_assets": 2429000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 60930000, "total_assets": 63359000, "short_term_debt": null, "accounts_payable": 3852000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 214398000, "long_term_debt": 22965000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 337955000, "total_liabilities": 552353000, "total_debt": 22965000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -68595000, "total_equity": -57105000, "shares_outstanding": 9445971, "operating_cash_flow": -7001000, "stock_based_compensation": 68000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1000, "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": 7446000, "free_cash_flow": -7000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-33262000", "grossProfit": "2147000", "depreciation": "None", "totalRevenue": "2147000", "costOfRevenue": "0", "interestIncome": "3000", "incomeBeforeTax": "-416887000", "interestExpense": "237000", "operatingIncome": "-2685000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-234000", "nonInterestIncome": "None", "operatingExpenses": "4832000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "4834000", "netIncomeFromContinuingOperations": "-416588000" }, "balance": { "goodwill": "0", "inventory": "0", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "63359000", "longTermDebt": "22965000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-68595000", "totalLiabilities": "552353000", "otherCurrentAssets": "114000", "totalCurrentAssets": "2429000", "currentLongTermDebt": "6651000", "longTermInvestments": "60643000", "shortTermInvestments": "None", "currentNetReceivables": "696000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "60930000", "currentAccountsPayable": "3852000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-57105000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "183478000", "totalCurrentLiabilities": "214398000", "otherNonCurrentLiabilities": "305586000", "totalNonCurrentLiabilities": "337955000", "cashAndShortTermInvestments": "672000", "commonStockSharesOutstanding": "9445971", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-416588000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "123000", "operatingCashflow": "-7001000", "capitalExpenditures": "1000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7446000", "cashflowFromInvestment": "None", "stockBasedCompensation": "68000", "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": "1000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "income_statement": { "revenue": 1581000, "cost_of_revenue": 722000, "gross_profit": 859000, "ebit": 4624000, "ebitda": 4683000, "pretax_income": 4303000, "tax_provision": -7000, "net_income": 4310000, "net_income_to_common": 4310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 371000, "total_current_assets": 1004999, "total_assets": 109686000, "short_term_debt": 10839000, "long_term_debt": null, "total_debt": 10839000, "total_liabilities": 53987000, "total_equity": 55699000, "shares_outstanding": 7986000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3811000, "capital_expenditure": 24000, "free_cash_flow": -3787000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 68899, "ticker_id": 5976, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4624000", "ebitda": "4683000", "netIncome": "4310000", "grossProfit": "859000", "depreciation": "None", "totalRevenue": "1581000", "costOfRevenue": "722000", "interestIncome": "47000", "incomeBeforeTax": "4303000", "interestExpense": "321000", "operatingIncome": "-20404000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-7000", "reportedCurrency": "USD", "netInterestIncome": "-274000", "nonInterestIncome": "None", "operatingExpenses": "21263000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "349000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59000", "sellingGeneralAndAdministrative": "4330000", "netIncomeFromContinuingOperations": "4310000" }, "balance": { "goodwill": "None", "inventory": "124000", "commonStock": "95992000", "currentDebt": "None", "investments": "None", "totalAssets": "109686000", "longTermDebt": "None", "shortTermDebt": "10839000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-38489000", "totalLiabilities": "53987000", "otherCurrentAssets": "129999", "totalCurrentAssets": "1004999", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "380000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108681001", "currentAccountsPayable": "6548000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37964000", "totalShareholderEquity": "55699000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9475000", "totalCurrentLiabilities": "26862000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27125000", "cashAndShortTermInvestments": "371000", "commonStockSharesOutstanding": "7986000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4310000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-17000", "operatingCashflow": "-3811000", "capitalExpenditures": "24000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "586000", "cashflowFromInvestment": "2423000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1581000, "cost_of_revenue": 722000, "gross_profit": 859000, "research_and_development": 349000, "selling_general_admin": 4330000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4624000, "depreciation_amortisation": 59000, "ebitda": 4683000, "interest_expense": 321000, "interest_income": null, "other_non_operating": null, "pretax_income": 4303000, "tax_provision": -7000, "effective_tax_rate": null, "net_income": 4310000, "net_income_continuing_ops": 4310000, "net_income_to_common": 4310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 371000, "short_term_investments": null, "net_receivables": 380000, "inventory": 124000, "other_current_assets": null, "total_current_assets": 1004999, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 108681001, "total_assets": 109686000, "short_term_debt": 10839000, "accounts_payable": 6548000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26862000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27125000, "total_liabilities": 53987000, "total_debt": 10839000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -38489000, "total_equity": 55699000, "shares_outstanding": 7986000, "operating_cash_flow": -3811000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2423000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 586000, "free_cash_flow": -3787000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4624000", "ebitda": "4683000", "netIncome": "4310000", "grossProfit": "859000", "depreciation": "None", "totalRevenue": "1581000", "costOfRevenue": "722000", "interestIncome": "47000", "incomeBeforeTax": "4303000", "interestExpense": "321000", "operatingIncome": "-20404000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-7000", "reportedCurrency": "USD", "netInterestIncome": "-274000", "nonInterestIncome": "None", "operatingExpenses": "21263000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "349000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59000", "sellingGeneralAndAdministrative": "4330000", "netIncomeFromContinuingOperations": "4310000" }, "balance": { "goodwill": "None", "inventory": "124000", "commonStock": "95992000", "currentDebt": "None", "investments": "None", "totalAssets": "109686000", "longTermDebt": "None", "shortTermDebt": "10839000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-38489000", "totalLiabilities": "53987000", "otherCurrentAssets": "129999", "totalCurrentAssets": "1004999", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "380000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108681001", "currentAccountsPayable": "6548000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37964000", "totalShareholderEquity": "55699000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9475000", "totalCurrentLiabilities": "26862000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27125000", "cashAndShortTermInvestments": "371000", "commonStockSharesOutstanding": "7986000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4310000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-17000", "operatingCashflow": "-3811000", "capitalExpenditures": "24000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "586000", "cashflowFromInvestment": "2423000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "income_statement": { "revenue": 5322000, "cost_of_revenue": 3141000, "gross_profit": 2181000, "ebit": -8523000, "ebitda": -8349000, "pretax_income": -8818000, "tax_provision": -16000, "net_income": -8802000, "net_income_to_common": -8802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1186000, "total_current_assets": 14829000, "total_assets": 109004000, "short_term_debt": 8809000, "long_term_debt": 30156000, "total_debt": 38965000, "total_liabilities": 58020000, "total_equity": 50984000, "shares_outstanding": 7986000, "goodwill_and_intangibles": 18500000 }, "cash_flow": { "operating_cash_flow": -6112000, "capital_expenditure": 150000, "free_cash_flow": -5962000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 68900, "ticker_id": 5976, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:14.752283+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8523000", "ebitda": "-8349000", "netIncome": "-8802000", "grossProfit": "2181000", "depreciation": "None", "totalRevenue": "5322000", "costOfRevenue": "3141000", "interestIncome": "45000", "incomeBeforeTax": "-8818000", "interestExpense": "295000", "operatingIncome": "-7583000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-16000", "reportedCurrency": "USD", "netInterestIncome": "-250000", "nonInterestIncome": "None", "operatingExpenses": "9764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "439000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3141000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174000", "sellingGeneralAndAdministrative": "9151000", "netIncomeFromContinuingOperations": "-8802000" }, "balance": { "goodwill": "11471000", "inventory": "513000", "commonStock": "95992000", "currentDebt": "None", "investments": "None", "totalAssets": "109004000", "longTermDebt": "30156000", "shortTermDebt": "8809000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "7029000", "reportedCurrency": "USD", "retainedEarnings": "-42799000", "totalLiabilities": "58020000", "otherCurrentAssets": "3485000", "totalCurrentAssets": "14829000", "currentLongTermDebt": "8495000", "longTermInvestments": "71122000", "shortTermInvestments": "None", "currentNetReceivables": "9645000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "94175000", "currentAccountsPayable": "9801000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2910000", "shortLongTermDebtTotal": "40001999", "totalShareholderEquity": "50984000", "capitalLeaseObligations": "1351000", "otherCurrentLiabilities": "8217000", "totalCurrentLiabilities": "26827000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "31193000", "cashAndShortTermInvestments": "1186000", "commonStockSharesOutstanding": "7986000", "intangibleAssetsExcludingGoodwill": "7029000", "cashAndCashEquivalentsAtCarryingValue": "1186000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8802000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1000", "operatingCashflow": "-6112000", "capitalExpenditures": "150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7278000", "cashflowFromInvestment": "-1529000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5322000, "cost_of_revenue": 3141000, "gross_profit": 2181000, "research_and_development": 439000, "selling_general_admin": 9151000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8523000, "depreciation_amortisation": 174000, "ebitda": -8349000, "interest_expense": 295000, "interest_income": null, "other_non_operating": null, "pretax_income": -8818000, "tax_provision": -16000, "effective_tax_rate": null, "net_income": -8802000, "net_income_continuing_ops": -8802000, "net_income_to_common": -8802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1186000, "short_term_investments": null, "net_receivables": 9645000, "inventory": 513000, "other_current_assets": null, "total_current_assets": 14829000, "net_ppe": null, "goodwill": 11471000, "intangible_assets": 7029000, "goodwill_and_intangibles": 18500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 94175000, "total_assets": 109004000, "short_term_debt": 8809000, "accounts_payable": 9801000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26827000, "long_term_debt": 30156000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31193000, "total_liabilities": 58020000, "total_debt": 38965000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -42799000, "total_equity": 50984000, "shares_outstanding": 7986000, "operating_cash_flow": -6112000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1529000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7278000, "free_cash_flow": -5962000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8523000", "ebitda": "-8349000", "netIncome": "-8802000", "grossProfit": "2181000", "depreciation": "None", "totalRevenue": "5322000", "costOfRevenue": "3141000", "interestIncome": "45000", "incomeBeforeTax": "-8818000", "interestExpense": "295000", "operatingIncome": "-7583000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-16000", "reportedCurrency": "USD", "netInterestIncome": "-250000", "nonInterestIncome": "None", "operatingExpenses": "9764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "439000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3141000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174000", "sellingGeneralAndAdministrative": "9151000", "netIncomeFromContinuingOperations": "-8802000" }, "balance": { "goodwill": "11471000", "inventory": "513000", "commonStock": "95992000", "currentDebt": "None", "investments": "None", "totalAssets": "109004000", "longTermDebt": "30156000", "shortTermDebt": "8809000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "7029000", "reportedCurrency": "USD", "retainedEarnings": "-42799000", "totalLiabilities": "58020000", "otherCurrentAssets": "3485000", "totalCurrentAssets": "14829000", "currentLongTermDebt": "8495000", "longTermInvestments": "71122000", "shortTermInvestments": "None", "currentNetReceivables": "9645000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "94175000", "currentAccountsPayable": "9801000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2910000", "shortLongTermDebtTotal": "40001999", "totalShareholderEquity": "50984000", "capitalLeaseObligations": "1351000", "otherCurrentLiabilities": "8217000", "totalCurrentLiabilities": "26827000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "31193000", "cashAndShortTermInvestments": "1186000", "commonStockSharesOutstanding": "7986000", "intangibleAssetsExcludingGoodwill": "7029000", "cashAndCashEquivalentsAtCarryingValue": "1186000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8802000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1000", "operatingCashflow": "-6112000", "capitalExpenditures": "150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7278000", "cashflowFromInvestment": "-1529000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 7, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }