{ "ticker": { "uuid": "2f59ccfa-86c8-4607-acba-3a920c395ac6", "symbol": "TKLF", "name": "Yoshitsu Co Ltd ADR", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/2f59ccfa-86c8-4607-acba-3a920c395ac6/", "api_url": "https://sharemaestro.com/factors/api/tickers/2f59ccfa-86c8-4607-acba-3a920c395ac6/" }, "ticker_metadata": { "id": 8550, "uuid": "2f59ccfa-86c8-4607-acba-3a920c395ac6", "symbol": "TKLF", "name": "Yoshitsu Co Ltd ADR", "asset_type": "equity", "market_cap": 8423200, "stock_exchange_id": 2, "industry": "Specialty Retail", "sector": "Consumer Cyclical", "description": "Yoshitsu Co., Ltd is engaged in the retail and wholesale of beauty, health and other products. The company is headquartered in Tokyo, Japan.", "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": "2f59ccfa-86c8-4607-acba-3a920c395ac6", "symbol": "TKLF", "name": "Yoshitsu Co Ltd ADR", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/2f59ccfa-86c8-4607-acba-3a920c395ac6/", "api_url": "https://sharemaestro.com/factors/api/tickers/2f59ccfa-86c8-4607-acba-3a920c395ac6/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.21, "value": 0.66, "quality": 0.05, "momentum": 0.04, "coverage": 0.909, "confidence": 0.683, "delta": null }, "headline_factors": { "price": 2.03, "market_cap": 85925446.18, "pe_ratio": 12.9435, "earnings_yield": 0.0773, "ebitda_to_ev": 0.0605, "shareholder_yield": 0, "roe": 0.1571, "piotroski_f_score": 3, "momentum_12_1": -0.4617, "volatility_252d": 0.3695 }, "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": "2025-03-31", "financials_age_days": 433, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:38.523245+00:00", "batch_id": "" }, "size": { "price_close": 2.03, "market_cap": 85925446.18, "market_cap_usd": 85925446.18, "enterprise_value": 156740162.18, "shares_outstanding": 42327806, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 12.9435, "pb_ratio": 2.033, "ptbv_ratio": 2.033, "ps_ratio": 0.4089, "pcf_ratio": null, "pfcf_ratio": 212.3115, "ev_ebitda": 16.5323, "ev_ebit": 24.1918, "ev_sales": 0.746, "ev_fcf": 387.2862, "earnings_yield": 0.0773, "fcf_yield": 0.0026, "price_to_sales": 0.4089, "price_to_book": 2.033, "price_to_cashflow": null, "ebitda_to_ev": 0.0605, "sales_yield": 1.3406 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1138, "operating_margin": 0.0308, "net_margin": 0.0316, "ebitda_margin": 0.0451, "fcf_margin": 0.0019, "roe": 0.1571, "roa": 0.0337, "roic": 0.0346, "roc_greenblatt": null, "asset_turnover": 1.0651, "cash_conversion": 0.061, "accruals_ratio": 0.0368, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": 1.9012, "earnings_stability_5y": 0.4323, "revenue_stability_5y": 0.1828, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1212, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.6674, "net_debt_to_ebitda": 7.4693, "debt_to_assets": 0.37, "interest_coverage": 0.0251, "current_ratio": 1.2428, "quick_ratio": 1.205, "net_debt": 70814716, "local_beta": 0, "volatility_252d": 0.3695, "volatility_60d": 0.8513, "max_drawdown_12m": -0.5186, "risk_adjusted_momentum": -1.2498 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.0363, "revenue_growth_5y_cagr": 0.0853, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.1915, "eps_growth_5y_cagr": 0.063, "fcf_growth_1y": null, "book_value_growth_1y": 9.5336, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0057, "price_return_3m": -0.2854, "price_return_6m": -0.1506, "price_return_9m": -0.42, "price_return_12m": -0.4648, "price_return_12m_ex1m": -0.4617, "momentum_6m": -0.1506, "momentum_12m": -0.4648, "momentum_12_1": -0.4617, "distance_from_52w_high": -0.4963, "distance_from_52w_low": 0.0464, "relative_strength": -0.6227 }, "raw_ttm": { "revenue_ttm": 210119238, "gross_profit_ttm": 23917299, "ebit_ttm": 6479070, "ebitda_ttm": 9480831, "net_income_ttm": 6638488, "eps_diluted_ttm": 0.1568, "operating_cash_flow_ttm": -616068, "capital_expenditure_ttm": 1020782, "fcf_ttm": 404714, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 257956343, "cash_and_equivalents": 2177691, "total_current_assets": 175431400, "total_current_liabilities": 141156563, "net_ppe": null, "total_assets": 197277205, "total_debt": 72992407, "total_equity": 42265651, "net_working_capital": 98613411, "book_value_per_share": 0.9985, "retained_earnings": 26301112, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.9985 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 32, "rank_pb": 50, "rank_ptbv": 43, "rank_ps": 11, "rank_pcf": 50, "rank_ev_ebitda": 69, "rank_ev_ebit": 76, "rank_earnings_yield": 32, "rank_fcf_yield": 86, "rank_dividend_yield": 81, "rank_shareholder_yield": 81, "rank_total_yield": 81, "rank_roe": 26, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 91, "rank_fcf_margin": 87, "rank_piotroski": 90, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 62, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 94, "rank_relative_strength": 94 }, "composites": { "value_composite": 34, "quality_composite": 95, "momentum_composite": 96, "growth_composite": 71, "yield_composite": 87, "svqf_composite": 17, "vc1_composite": 26, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 79, "quality_value_composite": 0.1817, "os_score": 0.21, "value_percentile": 0.66, "quality_percentile": 0.05, "momentum_percentile": 0.04, "factor_coverage": 0.909, "signal_confidence": 0.683, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 72, "all_cap_buyback_rank": 92, "small_cap_core_rank": 41, "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": 3326, "ticker_id": 8550, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-03-31", "financials_age_days": 433, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:38.523245+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.03, "market_cap": 85925446.18, "market_cap_usd": 85925446.18, "enterprise_value": 156740162.18, "shares_outstanding": 42327806, "fx_rate_to_usd": null, "pe_ratio": 12.94352663, "pb_ratio": 2.03298528, "ptbv_ratio": 2.03298528, "ps_ratio": 0.4089366, "pcf_ratio": null, "pfcf_ratio": 212.31152414, "ev_ebitda": 16.53232319, "ev_ebit": 24.1917686, "ev_sales": 0.74595817, "ev_fcf": 387.28623715, "earnings_yield": 0.0772587, "fcf_yield": 0.00258207, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.11382727, "operating_margin": 0.03083521, "net_margin": 0.03159391, "ebitda_margin": 0.04512119, "fcf_margin": 0.00192612, "roe": 0.15706579, "roa": 0.03365056, "roic": 0.03460498, "roc_greenblatt": null, "asset_turnover": 1.06509639, "cash_conversion": 0.06096479, "accruals_ratio": 0.03677341, "sbc_to_revenue": null, "debt_to_equity": 3.6673751, "net_debt_to_ebitda": 7.46925201, "debt_to_assets": 0.36999919, "interest_coverage": 0.02511692, "current_ratio": 1.24281434, "quick_ratio": 1.2049792, "net_debt": 70814716, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.03627791, "revenue_growth_5y_cagr": 0.08525622, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.1915381, "eps_growth_5y_cagr": 0.06300963, "fcf_growth_1y": null, "book_value_growth_1y": 9.53359981, "piotroski_f_score": 3, "altman_z_score": 1.90121876, "earnings_stability_5y": 0.432334, "revenue_stability_5y": 0.182784, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00568182, "price_return_3m": -0.28536225, "price_return_6m": -0.15062762, "price_return_9m": -0.42001657, "price_return_12m": -0.46480359, "price_return_12m_ex1m": -0.46174532, "distance_from_52w_high": -0.49627792, "distance_from_52w_low": 0.04639175, "relative_strength": -0.62274464, "local_beta": 0, "volatility_252d": 0.369456, "volatility_60d": 0.851327, "max_drawdown_12m": -0.51861042, "revenue_ttm": 210119238, "gross_profit_ttm": 23917299, "ebit_ttm": 6479070, "ebitda_ttm": 9480831, "net_income_ttm": 6638488, "eps_diluted_ttm": 0.15683515, "operating_cash_flow_ttm": -616068, "capital_expenditure_ttm": 1020782, "fcf_ttm": 404714, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 257956343, "cash_and_equivalents": 2177691, "total_current_assets": 175431400, "total_current_liabilities": 141156563, "net_ppe": null, "total_assets": 197277205, "total_debt": 72992407, "total_equity": 42265651, "net_working_capital": 98613411, "book_value_per_share": 0.99853158, "retained_earnings": 26301112, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.99853158, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 32, "rank_pb": 50, "rank_ptbv": 43, "rank_ps": 11, "rank_pcf": 50, "rank_ev_ebitda": 69, "rank_ev_ebit": 76, "rank_earnings_yield": 32, "rank_fcf_yield": 86, "rank_dividend_yield": 81, "rank_shareholder_yield": 81, "rank_total_yield": 81, "rank_roe": 26, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 91, "rank_fcf_margin": 87, "rank_piotroski": 90, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 62, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 94, "rank_relative_strength": 94, "value_composite": 34, "quality_composite": 95, "momentum_composite": 96, "growth_composite": 71, "yield_composite": 87, "svqf_composite": 17, "vc1_composite": 26, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 0.909, "signal_confidence": 0.683, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 72, "all_cap_buyback_rank": 92, "small_cap_core_rank": 41, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.03, "os": 0.21, "value": 0.66, "quality": 0.05, "momentum": 0.04, "confidence": 0.683, "coverage": 0.909, "pe_ratio": 12.9435, "earnings_yield": 0.0773, "shareholder_yield": 0, "roe": 0.1571, "momentum_12_1": -0.4617, "complete_fields": { "id": 3326, "ticker_id": 8550, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-03-31", "financials_age_days": 433, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:38.523245+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.03, "market_cap": 85925446.18, "market_cap_usd": 85925446.18, "enterprise_value": 156740162.18, "shares_outstanding": 42327806, "fx_rate_to_usd": null, "pe_ratio": 12.94352663, "pb_ratio": 2.03298528, "ptbv_ratio": 2.03298528, "ps_ratio": 0.4089366, "pcf_ratio": null, "pfcf_ratio": 212.31152414, "ev_ebitda": 16.53232319, "ev_ebit": 24.1917686, "ev_sales": 0.74595817, "ev_fcf": 387.28623715, "earnings_yield": 0.0772587, "fcf_yield": 0.00258207, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.11382727, "operating_margin": 0.03083521, "net_margin": 0.03159391, "ebitda_margin": 0.04512119, "fcf_margin": 0.00192612, "roe": 0.15706579, "roa": 0.03365056, "roic": 0.03460498, "roc_greenblatt": null, "asset_turnover": 1.06509639, "cash_conversion": 0.06096479, "accruals_ratio": 0.03677341, "sbc_to_revenue": null, "debt_to_equity": 3.6673751, "net_debt_to_ebitda": 7.46925201, "debt_to_assets": 0.36999919, "interest_coverage": 0.02511692, "current_ratio": 1.24281434, "quick_ratio": 1.2049792, "net_debt": 70814716, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.03627791, "revenue_growth_5y_cagr": 0.08525622, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.1915381, "eps_growth_5y_cagr": 0.06300963, "fcf_growth_1y": null, "book_value_growth_1y": 9.53359981, "piotroski_f_score": 3, "altman_z_score": 1.90121876, "earnings_stability_5y": 0.432334, "revenue_stability_5y": 0.182784, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00568182, "price_return_3m": -0.28536225, "price_return_6m": -0.15062762, "price_return_9m": -0.42001657, "price_return_12m": -0.46480359, "price_return_12m_ex1m": -0.46174532, "distance_from_52w_high": -0.49627792, "distance_from_52w_low": 0.04639175, "relative_strength": -0.62274464, "local_beta": 0, "volatility_252d": 0.369456, "volatility_60d": 0.851327, "max_drawdown_12m": -0.51861042, "revenue_ttm": 210119238, "gross_profit_ttm": 23917299, "ebit_ttm": 6479070, "ebitda_ttm": 9480831, "net_income_ttm": 6638488, "eps_diluted_ttm": 0.15683515, "operating_cash_flow_ttm": -616068, "capital_expenditure_ttm": 1020782, "fcf_ttm": 404714, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 257956343, "cash_and_equivalents": 2177691, "total_current_assets": 175431400, "total_current_liabilities": 141156563, "net_ppe": null, "total_assets": 197277205, "total_debt": 72992407, "total_equity": 42265651, "net_working_capital": 98613411, "book_value_per_share": 0.99853158, "retained_earnings": 26301112, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.99853158, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 32, "rank_pb": 50, "rank_ptbv": 43, "rank_ps": 11, "rank_pcf": 50, "rank_ev_ebitda": 69, "rank_ev_ebit": 76, "rank_earnings_yield": 32, "rank_fcf_yield": 86, "rank_dividend_yield": 81, "rank_shareholder_yield": 81, "rank_total_yield": 81, "rank_roe": 26, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 91, "rank_fcf_margin": 87, "rank_piotroski": 90, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 62, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 94, "rank_relative_strength": 94, "value_composite": 34, "quality_composite": 95, "momentum_composite": 96, "growth_composite": 71, "yield_composite": 87, "svqf_composite": 17, "vc1_composite": 26, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 0.909, "signal_confidence": 0.683, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 72, "all_cap_buyback_rank": 92, "small_cap_core_rank": 41, "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": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "income_statement": { "revenue": 210119238, "cost_of_revenue": 186201939, "gross_profit": 23917299, "ebit": 6479070, "ebitda": 9480831, "pretax_income": 4755251, "tax_provision": 1883237, "net_income": 6638488, "net_income_to_common": 6638488, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4821675, "total_current_assets": 137276293, "total_assets": 159017060, "short_term_debt": 63048596, "long_term_debt": 972940506.26, "total_debt": 1035989102.26, "total_liabilities": 115984852, "total_equity": 43032207, "shares_outstanding": 422202, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -616068, "capital_expenditure": 1020782, "free_cash_flow": 404714, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183870, "ticker_id": 8550, "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6479070", "ebitda": "9480831", "netIncome": "6638488", "grossProfit": "23917299", "depreciation": "None", "totalRevenue": "210119238", "costOfRevenue": "186201939", "interestIncome": "None", "incomeBeforeTax": "4755251", "interestExpense": "257956343", "operatingIncome": "4719183", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1883237", "reportedCurrency": "JPY", "netInterestIncome": "-257956343.37", "nonInterestIncome": "None", "operatingExpenses": "19198116", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186201939", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3001761", "sellingGeneralAndAdministrative": "19030841", "netIncomeFromContinuingOperations": "993399011.15" }, "balance": { "goodwill": "None", "inventory": "4372650", "commonStock": "81150", "currentDebt": "None", "investments": "None", "totalAssets": "159017060", "longTermDebt": "972940506.26", "shortTermDebt": "63048596", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "JPY", "retainedEarnings": "27706972", "totalLiabilities": "115984852", "otherCurrentAssets": "13547907", "totalCurrentAssets": "137276293", "currentLongTermDebt": "8770499513.30", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114534061", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20611880", "currentAccountsPayable": "27747413", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "71470713", "totalShareholderEquity": "43032207", "capitalLeaseObligations": "947088441.79", "otherCurrentLiabilities": "-49651329", "totalCurrentLiabilities": "101500818", "otherNonCurrentLiabilities": "219994470.92", "totalNonCurrentLiabilities": "14484034", "cashAndShortTermInvestments": "4821675", "commonStockSharesOutstanding": "422202", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4821675", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6830631", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "JPY", "changeInInventory": "-13989", "operatingCashflow": "-616068", "capitalExpenditures": "1020782", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4082456", "cashflowFromInvestment": "-992100", "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": "3088643", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 210119238, "cost_of_revenue": 186201939, "gross_profit": 23917299, "research_and_development": null, "selling_general_admin": 19030841, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6479070, "depreciation_amortisation": 3001761, "ebitda": 9480831, "interest_expense": 257956343, "interest_income": null, "other_non_operating": null, "pretax_income": 4755251, "tax_provision": 1883237, "effective_tax_rate": null, "net_income": 6638488, "net_income_continuing_ops": 993399011.15, "net_income_to_common": 6638488, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4821675, "short_term_investments": null, "net_receivables": 114534061, "inventory": 4372650, "other_current_assets": null, "total_current_assets": 137276293, "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": 20611880, "total_assets": 159017060, "short_term_debt": 63048596, "accounts_payable": 27747413, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101500818, "long_term_debt": 972940506.26, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14484034, "total_liabilities": 115984852, "total_debt": 1035989102.26, "preferred_stock": null, "minority_interest": null, "retained_earnings": 27706972, "total_equity": 43032207, "shares_outstanding": 422202, "operating_cash_flow": -616068, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1020782, "acquisitions": null, "other_investing": null, "investing_cash_flow": -992100, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4082456, "free_cash_flow": 404714, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6479070", "ebitda": "9480831", "netIncome": "6638488", "grossProfit": "23917299", "depreciation": "None", "totalRevenue": "210119238", "costOfRevenue": "186201939", "interestIncome": "None", "incomeBeforeTax": "4755251", "interestExpense": "257956343", "operatingIncome": "4719183", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1883237", "reportedCurrency": "JPY", "netInterestIncome": "-257956343.37", "nonInterestIncome": "None", "operatingExpenses": "19198116", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186201939", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3001761", "sellingGeneralAndAdministrative": "19030841", "netIncomeFromContinuingOperations": "993399011.15" }, "balance": { "goodwill": "None", "inventory": "4372650", "commonStock": "81150", "currentDebt": "None", "investments": "None", "totalAssets": "159017060", "longTermDebt": "972940506.26", "shortTermDebt": "63048596", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "JPY", "retainedEarnings": "27706972", "totalLiabilities": "115984852", "otherCurrentAssets": "13547907", "totalCurrentAssets": "137276293", "currentLongTermDebt": "8770499513.30", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114534061", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20611880", "currentAccountsPayable": "27747413", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "71470713", "totalShareholderEquity": "43032207", "capitalLeaseObligations": "947088441.79", "otherCurrentLiabilities": "-49651329", "totalCurrentLiabilities": "101500818", "otherNonCurrentLiabilities": "219994470.92", "totalNonCurrentLiabilities": "14484034", "cashAndShortTermInvestments": "4821675", "commonStockSharesOutstanding": "422202", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4821675", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6830631", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "JPY", "changeInInventory": "-13989", "operatingCashflow": "-616068", "capitalExpenditures": "1020782", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4082456", "cashflowFromInvestment": "-992100", "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": "3088643", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "income_statement": { "revenue": 195681315, "cost_of_revenue": 172306308, "gross_profit": 23375007, "ebit": 1444915899, "ebitda": 1890579444, "pretax_income": 7935710, "tax_provision": 456774, "net_income": 7478936, "net_income_to_common": 7478936, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2475538, "total_current_assets": 122166877, "total_assets": 141997159, "short_term_debt": 56659221, "long_term_debt": 853153896, "total_debt": 909813117, "total_liabilities": 106867236, "total_equity": 36056856, "shares_outstanding": 3726416, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1911955, "capital_expenditure": 929308, "free_cash_flow": 2841263, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183875, "ticker_id": 8550, "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1444915899", "ebitda": "1890579444", "netIncome": "7478936", "grossProfit": "23375007", "depreciation": "None", "totalRevenue": "195681315", "costOfRevenue": "172306308", "interestIncome": "None", "incomeBeforeTax": "7935710", "interestExpense": "243846190", "operatingIncome": "5777882", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "456774", "reportedCurrency": "JPY", "netInterestIncome": "-243846190.35", "nonInterestIncome": "None", "operatingExpenses": "17597125", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172306308", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "445663545", "sellingGeneralAndAdministrative": "16844700", "netIncomeFromContinuingOperations": "1131936963.60" }, "balance": { "goodwill": "None", "inventory": "4415603", "commonStock": "16723366", "currentDebt": "None", "investments": "None", "totalAssets": "141997159", "longTermDebt": "853153896", "shortTermDebt": "56659221", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "JPY", "retainedEarnings": "21065000", "totalLiabilities": "106867236", "otherCurrentAssets": "2746959", "totalCurrentAssets": "122166877", "currentLongTermDebt": "8319020252.10", "longTermInvestments": "0", "shortTermInvestments": "372197138", "currentNetReceivables": "112528777", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19830282", "currentAccountsPayable": "33762688", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "65048575", "totalShareholderEquity": "36056856", "capitalLeaseObligations": "672927678.15", "otherCurrentLiabilities": "14030198470", "totalCurrentLiabilities": "14138319839", "otherNonCurrentLiabilities": "292851201.45", "totalNonCurrentLiabilities": "12539642", "cashAndShortTermInvestments": "2475538", "commonStockSharesOutstanding": "3726416", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2475538", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7478936", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "JPY", "changeInInventory": "2342938", "operatingCashflow": "1911955", "capitalExpenditures": "929308", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1781306", "cashflowFromInvestment": "2713914", "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": "2929465", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 195681315, "cost_of_revenue": 172306308, "gross_profit": 23375007, "research_and_development": null, "selling_general_admin": 16844700, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1444915899, "depreciation_amortisation": 445663545, "ebitda": 1890579444, "interest_expense": 243846190, "interest_income": null, "other_non_operating": null, "pretax_income": 7935710, "tax_provision": 456774, "effective_tax_rate": null, "net_income": 7478936, "net_income_continuing_ops": 1131936963.6, "net_income_to_common": 7478936, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2475538, "short_term_investments": 372197138, "net_receivables": 112528777, "inventory": 4415603, "other_current_assets": null, "total_current_assets": 122166877, "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": 19830282, "total_assets": 141997159, "short_term_debt": 56659221, "accounts_payable": 33762688, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14138319839, "long_term_debt": 853153896, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12539642, "total_liabilities": 106867236, "total_debt": 909813117, "preferred_stock": null, "minority_interest": null, "retained_earnings": 21065000, "total_equity": 36056856, "shares_outstanding": 3726416, "operating_cash_flow": 1911955, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 929308, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2713914, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1781306, "free_cash_flow": 2841263, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1444915899", "ebitda": "1890579444", "netIncome": "7478936", "grossProfit": "23375007", "depreciation": "None", "totalRevenue": "195681315", "costOfRevenue": "172306308", "interestIncome": "None", "incomeBeforeTax": "7935710", "interestExpense": "243846190", "operatingIncome": "5777882", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "456774", "reportedCurrency": "JPY", "netInterestIncome": "-243846190.35", "nonInterestIncome": "None", "operatingExpenses": "17597125", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172306308", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "445663545", "sellingGeneralAndAdministrative": "16844700", "netIncomeFromContinuingOperations": "1131936963.60" }, "balance": { "goodwill": "None", "inventory": "4415603", "commonStock": "16723366", "currentDebt": "None", "investments": "None", "totalAssets": "141997159", "longTermDebt": "853153896", "shortTermDebt": "56659221", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "JPY", "retainedEarnings": "21065000", "totalLiabilities": "106867236", "otherCurrentAssets": "2746959", "totalCurrentAssets": "122166877", "currentLongTermDebt": "8319020252.10", "longTermInvestments": "0", "shortTermInvestments": "372197138", "currentNetReceivables": "112528777", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19830282", "currentAccountsPayable": "33762688", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "65048575", "totalShareholderEquity": "36056856", "capitalLeaseObligations": "672927678.15", "otherCurrentLiabilities": "14030198470", "totalCurrentLiabilities": "14138319839", "otherNonCurrentLiabilities": "292851201.45", "totalNonCurrentLiabilities": "12539642", "cashAndShortTermInvestments": "2475538", "commonStockSharesOutstanding": "3726416", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2475538", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7478936", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "JPY", "changeInInventory": "2342938", "operatingCashflow": "1911955", "capitalExpenditures": "929308", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1781306", "cashflowFromInvestment": "2713914", "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": "2929465", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "income_statement": { "revenue": 169724346, "cost_of_revenue": 140293419, "gross_profit": 29430927, "ebit": -4906270, "ebitda": -1898743, "pretax_income": -7324471, "tax_provision": 714400, "net_income": -8048821, "net_income_to_common": -8048821, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1766441, "total_current_assets": 106629353, "total_assets": 146675280, "short_term_debt": 65113543, "long_term_debt": 1063955000, "total_debt": 1129068543, "total_liabilities": 117393537, "total_equity": 29281743, "shares_outstanding": 3625005, "goodwill_and_intangibles": 35907000 }, "cash_flow": { "operating_cash_flow": -25738414, "capital_expenditure": 934960, "free_cash_flow": -24803454, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183880, "ticker_id": 8550, "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4906270", "ebitda": "-1898743", "netIncome": "-8048821", "grossProfit": "29430927", "depreciation": "None", "totalRevenue": "169724346", "costOfRevenue": "140293419", "interestIncome": "8659000", "incomeBeforeTax": "-7324471", "interestExpense": "2419084", "operatingIncome": "823839", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "714400", "reportedCurrency": "JPY", "netInterestIncome": "-315526000", "nonInterestIncome": "None", "operatingExpenses": "28607088", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140293419", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3007527", "sellingGeneralAndAdministrative": "27239603", "netIncomeFromContinuingOperations": "-71428000" }, "balance": { "goodwill": "None", "inventory": "7187800", "commonStock": "14694327", "currentDebt": "None", "investments": "None", "totalAssets": "146675280", "longTermDebt": "1063955000", "shortTermDebt": "65113543", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "35907000", "reportedCurrency": "JPY", "retainedEarnings": "13577844", "totalLiabilities": "117393537", "otherCurrentAssets": "3542864", "totalCurrentAssets": "106629353", "currentLongTermDebt": "8442580000", "longTermInvestments": "22538341.77", "shortTermInvestments": "None", "currentNetReceivables": "94132248", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15817700", "currentAccountsPayable": "12712875", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "77479372", "totalShareholderEquity": "29281743", "capitalLeaseObligations": "127076000", "otherCurrentLiabilities": "-3943674934", "totalCurrentLiabilities": "98041508", "otherNonCurrentLiabilities": "1069000", "totalNonCurrentLiabilities": "19352029", "cashAndShortTermInvestments": "1766441", "commonStockSharesOutstanding": "3625005", "intangibleAssetsExcludingGoodwill": "35907000", "cashAndCashEquivalentsAtCarryingValue": "1766441", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8048821", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "JPY", "changeInInventory": "21285866", "operatingCashflow": "-25738414", "capitalExpenditures": "934960", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12745818", "cashflowFromInvestment": "-743271", "stockBasedCompensation": "-613352572.60", "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": "3011250", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 169724346, "cost_of_revenue": 140293419, "gross_profit": 29430927, "research_and_development": null, "selling_general_admin": 27239603, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4906270, "depreciation_amortisation": 3007527, "ebitda": -1898743, "interest_expense": 2419084, "interest_income": null, "other_non_operating": null, "pretax_income": -7324471, "tax_provision": 714400, "effective_tax_rate": null, "net_income": -8048821, "net_income_continuing_ops": -71428000, "net_income_to_common": -8048821, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1766441, "short_term_investments": null, "net_receivables": 94132248, "inventory": 7187800, "other_current_assets": null, "total_current_assets": 106629353, "net_ppe": null, "goodwill": null, "intangible_assets": 35907000, "goodwill_and_intangibles": 35907000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15817700, "total_assets": 146675280, "short_term_debt": 65113543, "accounts_payable": 12712875, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98041508, "long_term_debt": 1063955000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19352029, "total_liabilities": 117393537, "total_debt": 1129068543, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13577844, "total_equity": 29281743, "shares_outstanding": 3625005, "operating_cash_flow": -25738414, "stock_based_compensation": -613352572.6, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 934960, "acquisitions": null, "other_investing": null, "investing_cash_flow": -743271, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12745818, "free_cash_flow": -24803454, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4906270", "ebitda": "-1898743", "netIncome": "-8048821", "grossProfit": "29430927", "depreciation": "None", "totalRevenue": "169724346", "costOfRevenue": "140293419", "interestIncome": "8659000", "incomeBeforeTax": "-7324471", "interestExpense": "2419084", "operatingIncome": "823839", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "714400", "reportedCurrency": "JPY", "netInterestIncome": "-315526000", "nonInterestIncome": "None", "operatingExpenses": "28607088", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140293419", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3007527", "sellingGeneralAndAdministrative": "27239603", "netIncomeFromContinuingOperations": "-71428000" }, "balance": { "goodwill": "None", "inventory": "7187800", "commonStock": "14694327", "currentDebt": "None", "investments": "None", "totalAssets": "146675280", "longTermDebt": "1063955000", "shortTermDebt": "65113543", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "35907000", "reportedCurrency": "JPY", "retainedEarnings": "13577844", "totalLiabilities": "117393537", "otherCurrentAssets": "3542864", "totalCurrentAssets": "106629353", "currentLongTermDebt": "8442580000", "longTermInvestments": "22538341.77", "shortTermInvestments": "None", "currentNetReceivables": "94132248", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15817700", "currentAccountsPayable": "12712875", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "77479372", "totalShareholderEquity": "29281743", "capitalLeaseObligations": "127076000", "otherCurrentLiabilities": "-3943674934", "totalCurrentLiabilities": "98041508", "otherNonCurrentLiabilities": "1069000", "totalNonCurrentLiabilities": "19352029", "cashAndShortTermInvestments": "1766441", "commonStockSharesOutstanding": "3625005", "intangibleAssetsExcludingGoodwill": "35907000", "cashAndCashEquivalentsAtCarryingValue": "1766441", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8048821", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "JPY", "changeInInventory": "21285866", "operatingCashflow": "-25738414", "capitalExpenditures": "934960", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12745818", "cashflowFromInvestment": "-743271", "stockBasedCompensation": "-613352572.60", "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": "3011250", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "income_statement": { "revenue": 234752580, "cost_of_revenue": 191040547, "gross_profit": 43712033, "ebit": 8960367, "ebitda": 12548037, "pretax_income": 6158824, "tax_provision": 2234676, "net_income": 3924148, "net_income_to_common": 3924148, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18266000, "total_current_assets": 101889028, "total_assets": 127472349, "short_term_debt": 44055323, "long_term_debt": 19627749, "total_debt": 63683072, "total_liabilities": 83020309, "total_equity": 44452040, "shares_outstanding": 3625005, "goodwill_and_intangibles": 41835880 }, "cash_flow": { "operating_cash_flow": -7005764, "capital_expenditure": 3037813, "free_cash_flow": -3967951, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183885, "ticker_id": 8550, "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8960367", "ebitda": "12548037", "netIncome": "3924148", "grossProfit": "43712033", "depreciation": "None", "totalRevenue": "234752580", "costOfRevenue": "191040547", "interestIncome": "None", "incomeBeforeTax": "6158824", "interestExpense": "339997085", "operatingIncome": "7289261", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "2234676", "reportedCurrency": "JPY", "netInterestIncome": "-2691481", "nonInterestIncome": "None", "operatingExpenses": "36422772", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "191040547", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3587670", "sellingGeneralAndAdministrative": "33268198", "netIncomeFromContinuingOperations": "3272569" }, "balance": { "goodwill": "None", "inventory": "31351000", "commonStock": "14694327", "currentDebt": "None", "investments": "None", "totalAssets": "127472349", "longTermDebt": "19627749", "shortTermDebt": "44055323", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "41835880", "reportedCurrency": "JPY", "retainedEarnings": "21626666", "totalLiabilities": "83020309", "otherCurrentAssets": "10617045", "totalCurrentAssets": "101889028", "currentLongTermDebt": "41280027", "longTermInvestments": "168509", "shortTermInvestments": "None", "currentNetReceivables": "41654981", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17697693", "currentAccountsPayable": "8036397", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15643614", "shortLongTermDebtTotal": "68155805", "totalShareholderEquity": "44452040", "capitalLeaseObligations": "3876951", "otherCurrentLiabilities": "3895422", "totalCurrentLiabilities": "56815355", "otherNonCurrentLiabilities": "2104472", "totalNonCurrentLiabilities": "26204954", "cashAndShortTermInvestments": "18266000", "commonStockSharesOutstanding": "3625005", "intangibleAssetsExcludingGoodwill": "41835880", "cashAndCashEquivalentsAtCarryingValue": "18266000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3924148", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "JPY", "changeInInventory": "-6054509", "operatingCashflow": "-7005764", "capitalExpenditures": "3037813", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13763803", "cashflowFromInvestment": "-3105239", "stockBasedCompensation": "-1664784", "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": "3603447", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 234752580, "cost_of_revenue": 191040547, "gross_profit": 43712033, "research_and_development": null, "selling_general_admin": 33268198, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8960367, "depreciation_amortisation": 3587670, "ebitda": 12548037, "interest_expense": 339997085, "interest_income": null, "other_non_operating": null, "pretax_income": 6158824, "tax_provision": 2234676, "effective_tax_rate": null, "net_income": 3924148, "net_income_continuing_ops": 3272569, "net_income_to_common": 3924148, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18266000, "short_term_investments": null, "net_receivables": 41654981, "inventory": 31351000, "other_current_assets": null, "total_current_assets": 101889028, "net_ppe": null, "goodwill": null, "intangible_assets": 41835880, "goodwill_and_intangibles": 41835880, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17697693, "total_assets": 127472349, "short_term_debt": 44055323, "accounts_payable": 8036397, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56815355, "long_term_debt": 19627749, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26204954, "total_liabilities": 83020309, "total_debt": 63683072, "preferred_stock": null, "minority_interest": null, "retained_earnings": 21626666, "total_equity": 44452040, "shares_outstanding": 3625005, "operating_cash_flow": -7005764, "stock_based_compensation": -1664784, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3037813, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3105239, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13763803, "free_cash_flow": -3967951, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8960367", "ebitda": "12548037", "netIncome": "3924148", "grossProfit": "43712033", "depreciation": "None", "totalRevenue": "234752580", "costOfRevenue": "191040547", "interestIncome": "None", "incomeBeforeTax": "6158824", "interestExpense": "339997085", "operatingIncome": "7289261", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "2234676", "reportedCurrency": "JPY", "netInterestIncome": "-2691481", "nonInterestIncome": "None", "operatingExpenses": "36422772", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "191040547", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3587670", "sellingGeneralAndAdministrative": "33268198", "netIncomeFromContinuingOperations": "3272569" }, "balance": { "goodwill": "None", "inventory": "31351000", "commonStock": "14694327", "currentDebt": "None", "investments": "None", "totalAssets": "127472349", "longTermDebt": "19627749", "shortTermDebt": "44055323", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "41835880", "reportedCurrency": "JPY", "retainedEarnings": "21626666", "totalLiabilities": "83020309", "otherCurrentAssets": "10617045", "totalCurrentAssets": "101889028", "currentLongTermDebt": "41280027", "longTermInvestments": "168509", "shortTermInvestments": "None", "currentNetReceivables": "41654981", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17697693", "currentAccountsPayable": "8036397", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15643614", "shortLongTermDebtTotal": "68155805", "totalShareholderEquity": "44452040", "capitalLeaseObligations": "3876951", "otherCurrentLiabilities": "3895422", "totalCurrentLiabilities": "56815355", "otherNonCurrentLiabilities": "2104472", "totalNonCurrentLiabilities": "26204954", "cashAndShortTermInvestments": "18266000", "commonStockSharesOutstanding": "3625005", "intangibleAssetsExcludingGoodwill": "41835880", "cashAndCashEquivalentsAtCarryingValue": "18266000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3924148", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "JPY", "changeInInventory": "-6054509", "operatingCashflow": "-7005764", "capitalExpenditures": "3037813", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13763803", "cashflowFromInvestment": "-3105239", "stockBasedCompensation": "-1664784", "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": "3603447", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-03-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "income_statement": { "revenue": 224758556, "cost_of_revenue": 181501073, "gross_profit": 43257483, "ebit": 10716561, "ebitda": 11342749, "pretax_income": 8259375, "tax_provision": 3307048, "net_income": 4952327, "net_income_to_common": 4952327, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16380363, "total_current_assets": 95244482, "total_assets": 112941855, "short_term_debt": 67704446, "long_term_debt": 6439751, "total_debt": 74144197, "total_liabilities": 90707418, "total_equity": 22637935, "shares_outstanding": 3690005, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3373653, "capital_expenditure": 2939471, "free_cash_flow": -434182, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183890, "ticker_id": 8550, "period_end_date": "2021-03-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10716561", "ebitda": "11342749", "netIncome": "4952327", "grossProfit": "43257483", "depreciation": "None", "totalRevenue": "224758556", "costOfRevenue": "181501073", "interestIncome": "None", "incomeBeforeTax": "8259375", "interestExpense": "1951655", "operatingIncome": "10716561", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "3307048", "reportedCurrency": "JPY", "netInterestIncome": "-1953490", "nonInterestIncome": "None", "operatingExpenses": "32540922", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181501073", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "626188", "sellingGeneralAndAdministrative": "28460354", "netIncomeFromContinuingOperations": "5522601" }, "balance": { "goodwill": "None", "inventory": "27122504", "commonStock": "2416635", "currentDebt": "None", "investments": "None", "totalAssets": "112941855", "longTermDebt": "6439751", "shortTermDebt": "67704446", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "None", "reportedCurrency": "JPY", "retainedEarnings": "20221300", "totalLiabilities": "90707418", "otherCurrentAssets": "3925395", "totalCurrentAssets": "95244482", "currentLongTermDebt": "65730373", "longTermInvestments": "333357", "shortTermInvestments": "None", "currentNetReceivables": "47816220", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13785632", "currentAccountsPayable": "13806586", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13452275", "shortLongTermDebtTotal": "75499437", "totalShareholderEquity": "22637935", "capitalLeaseObligations": "3329313", "otherCurrentLiabilities": "-2243015", "totalCurrentLiabilities": "81634827", "otherNonCurrentLiabilities": "289730", "totalNonCurrentLiabilities": "6439751", "cashAndShortTermInvestments": "16380363", "commonStockSharesOutstanding": "3690005", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16380363", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4952327", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "JPY", "changeInInventory": "-4820636", "operatingCashflow": "-3373653", "capitalExpenditures": "2939471", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11044924", "cashflowFromInvestment": "1778000", "stockBasedCompensation": "18602383", "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": "2984313", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 224758556, "cost_of_revenue": 181501073, "gross_profit": 43257483, "research_and_development": null, "selling_general_admin": 28460354, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10716561, "depreciation_amortisation": 626188, "ebitda": 11342749, "interest_expense": 1951655, "interest_income": null, "other_non_operating": null, "pretax_income": 8259375, "tax_provision": 3307048, "effective_tax_rate": null, "net_income": 4952327, "net_income_continuing_ops": 5522601, "net_income_to_common": 4952327, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16380363, "short_term_investments": null, "net_receivables": 47816220, "inventory": 27122504, "other_current_assets": null, "total_current_assets": 95244482, "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": 13785632, "total_assets": 112941855, "short_term_debt": 67704446, "accounts_payable": 13806586, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81634827, "long_term_debt": 6439751, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6439751, "total_liabilities": 90707418, "total_debt": 74144197, "preferred_stock": null, "minority_interest": null, "retained_earnings": 20221300, "total_equity": 22637935, "shares_outstanding": 3690005, "operating_cash_flow": -3373653, "stock_based_compensation": 18602383, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2939471, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1778000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11044924, "free_cash_flow": -434182, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10716561", "ebitda": "11342749", "netIncome": "4952327", "grossProfit": "43257483", "depreciation": "None", "totalRevenue": "224758556", "costOfRevenue": "181501073", "interestIncome": "None", "incomeBeforeTax": "8259375", "interestExpense": "1951655", "operatingIncome": "10716561", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "3307048", "reportedCurrency": "JPY", "netInterestIncome": "-1953490", "nonInterestIncome": "None", "operatingExpenses": "32540922", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181501073", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "626188", "sellingGeneralAndAdministrative": "28460354", "netIncomeFromContinuingOperations": "5522601" }, "balance": { "goodwill": "None", "inventory": "27122504", "commonStock": "2416635", "currentDebt": "None", "investments": "None", "totalAssets": "112941855", "longTermDebt": "6439751", "shortTermDebt": "67704446", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "None", "reportedCurrency": "JPY", "retainedEarnings": "20221300", "totalLiabilities": "90707418", "otherCurrentAssets": "3925395", "totalCurrentAssets": "95244482", "currentLongTermDebt": "65730373", "longTermInvestments": "333357", "shortTermInvestments": "None", "currentNetReceivables": "47816220", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13785632", "currentAccountsPayable": "13806586", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13452275", "shortLongTermDebtTotal": "75499437", "totalShareholderEquity": "22637935", "capitalLeaseObligations": "3329313", "otherCurrentLiabilities": "-2243015", "totalCurrentLiabilities": "81634827", "otherNonCurrentLiabilities": "289730", "totalNonCurrentLiabilities": "6439751", "cashAndShortTermInvestments": "16380363", "commonStockSharesOutstanding": "3690005", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16380363", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4952327", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "JPY", "changeInInventory": "-4820636", "operatingCashflow": "-3373653", "capitalExpenditures": "2939471", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11044924", "cashflowFromInvestment": "1778000", "stockBasedCompensation": "18602383", "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": "2984313", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-03-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "income_statement": { "revenue": 139573958, "cost_of_revenue": 112088049, "gross_profit": 27485909, "ebit": 1177460202, "ebitda": 1178937886, "pretax_income": 7546623, "tax_provision": 2655786, "net_income": 4890837, "net_income_to_common": 4890837, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7529219, "total_current_assets": 73611852, "total_assets": 92952059, "short_term_debt": 211871740, "long_term_debt": 5291019, "total_debt": 217162759, "total_liabilities": 76988395, "total_equity": 15958289, "shares_outstanding": 2672754, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7649721, "capital_expenditure": 3414703, "free_cash_flow": -4235018, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183895, "ticker_id": 8550, "period_end_date": "2020-03-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1177460202", "ebitda": "1178937886", "netIncome": "4890837", "grossProfit": "27485909", "depreciation": "None", "totalRevenue": "139573958", "costOfRevenue": "112088049", "interestIncome": "None", "incomeBeforeTax": "7546623", "interestExpense": "204043882", "operatingIncome": "9409221", "fiscalDateEnding": "2020-03-31", "incomeTaxExpense": "2655786", "reportedCurrency": "JPY", "netInterestIncome": "-1888018", "nonInterestIncome": "None", "operatingExpenses": "18051268", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112088049", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1477684", "sellingGeneralAndAdministrative": "16748419", "netIncomeFromContinuingOperations": "4890837" }, "balance": { "goodwill": "None", "inventory": "22530864", "commonStock": "970023", "currentDebt": "None", "investments": "None", "totalAssets": "92952059", "longTermDebt": "5291019", "shortTermDebt": "211871740", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-03-31", "intangibleAssets": "None", "reportedCurrency": "JPY", "retainedEarnings": "14698699", "totalLiabilities": "76988395", "otherCurrentAssets": "3626441", "totalCurrentAssets": "73611852", "currentLongTermDebt": "59278782", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "39925328", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12615464", "currentAccountsPayable": "4236191", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12615464", "shortLongTermDebtTotal": "220586936", "totalShareholderEquity": "15958289", "capitalLeaseObligations": "4826298", "otherCurrentLiabilities": "-150213608", "totalCurrentLiabilities": "68071034", "otherNonCurrentLiabilities": "199229", "totalNonCurrentLiabilities": "8914358", "cashAndShortTermInvestments": "7529219", "commonStockSharesOutstanding": "2672754", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7529219", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3246388", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-03-31", "reportedCurrency": "JPY", "changeInInventory": "-1140268", "operatingCashflow": "-7649721", "capitalExpenditures": "3414703", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16150880", "cashflowFromInvestment": "-3312757", "stockBasedCompensation": "11805492", "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": "1474071", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 139573958, "cost_of_revenue": 112088049, "gross_profit": 27485909, "research_and_development": null, "selling_general_admin": 16748419, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1177460202, "depreciation_amortisation": 1477684, "ebitda": 1178937886, "interest_expense": 204043882, "interest_income": null, "other_non_operating": null, "pretax_income": 7546623, "tax_provision": 2655786, "effective_tax_rate": null, "net_income": 4890837, "net_income_continuing_ops": 4890837, "net_income_to_common": 4890837, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7529219, "short_term_investments": null, "net_receivables": 39925328, "inventory": 22530864, "other_current_assets": null, "total_current_assets": 73611852, "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": 12615464, "total_assets": 92952059, "short_term_debt": 211871740, "accounts_payable": 4236191, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68071034, "long_term_debt": 5291019, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8914358, "total_liabilities": 76988395, "total_debt": 217162759, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14698699, "total_equity": 15958289, "shares_outstanding": 2672754, "operating_cash_flow": -7649721, "stock_based_compensation": 11805492, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3414703, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3312757, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16150880, "free_cash_flow": -4235018, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1177460202", "ebitda": "1178937886", "netIncome": "4890837", "grossProfit": "27485909", "depreciation": "None", "totalRevenue": "139573958", "costOfRevenue": "112088049", "interestIncome": "None", "incomeBeforeTax": "7546623", "interestExpense": "204043882", "operatingIncome": "9409221", "fiscalDateEnding": "2020-03-31", "incomeTaxExpense": "2655786", "reportedCurrency": "JPY", "netInterestIncome": "-1888018", "nonInterestIncome": "None", "operatingExpenses": "18051268", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112088049", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1477684", "sellingGeneralAndAdministrative": "16748419", "netIncomeFromContinuingOperations": "4890837" }, "balance": { "goodwill": "None", "inventory": "22530864", "commonStock": "970023", "currentDebt": "None", "investments": "None", "totalAssets": "92952059", "longTermDebt": "5291019", "shortTermDebt": "211871740", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-03-31", "intangibleAssets": "None", "reportedCurrency": "JPY", "retainedEarnings": "14698699", "totalLiabilities": "76988395", "otherCurrentAssets": "3626441", "totalCurrentAssets": "73611852", "currentLongTermDebt": "59278782", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "39925328", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12615464", "currentAccountsPayable": "4236191", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12615464", "shortLongTermDebtTotal": "220586936", "totalShareholderEquity": "15958289", "capitalLeaseObligations": "4826298", "otherCurrentLiabilities": "-150213608", "totalCurrentLiabilities": "68071034", "otherNonCurrentLiabilities": "199229", "totalNonCurrentLiabilities": "8914358", "cashAndShortTermInvestments": "7529219", "commonStockSharesOutstanding": "2672754", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7529219", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3246388", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-03-31", "reportedCurrency": "JPY", "changeInInventory": "-1140268", "operatingCashflow": "-7649721", "capitalExpenditures": "3414703", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16150880", "cashflowFromInvestment": "-3312757", "stockBasedCompensation": "11805492", "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": "1474071", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-03-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "income_statement": { "revenue": 96463077, "cost_of_revenue": 77392501, "gross_profit": 19070576, "ebit": 7361982, "ebitda": 8280916, "pretax_income": 5399029, "tax_provision": 2188962, "net_income": 3210066, "net_income_to_common": 3210066, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2254506, "total_current_assets": 55248891, "total_assets": 66323508, "short_term_debt": 1084897728, "long_term_debt": null, "total_debt": 1084897728, "total_liabilities": 55556950, "total_equity": 10766558, "shares_outstanding": 2672754, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -15625990, "capital_expenditure": 2377380, "free_cash_flow": -13248610, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183899, "ticker_id": 8550, "period_end_date": "2019-03-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7361982", "ebitda": "8280916", "netIncome": "3210066", "grossProfit": "19070576", "depreciation": "None", "totalRevenue": "96463077", "costOfRevenue": "77392501", "interestIncome": "None", "incomeBeforeTax": "5399029", "interestExpense": "1962957", "operatingIncome": "7220560", "fiscalDateEnding": "2019-03-31", "incomeTaxExpense": "2188962", "reportedCurrency": "JPY", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "11850013", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77392501", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "918934", "sellingGeneralAndAdministrative": "11545918", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "20842072", "commonStock": "969523", "currentDebt": "None", "investments": "None", "totalAssets": "66323508", "longTermDebt": "None", "shortTermDebt": "1084897728", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-03-31", "intangibleAssets": "None", "reportedCurrency": "JPY", "retainedEarnings": "9802816", "totalLiabilities": "55556950", "otherCurrentAssets": "1359646590", "totalCurrentAssets": "55248891", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30794722", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11074616", "currentAccountsPayable": "3082998", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8569039", "shortLongTermDebtTotal": "50174808", "totalShareholderEquity": "10766558", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1041865499", "totalCurrentLiabilities": "47583676", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7973273", "cashAndShortTermInvestments": "2254506", "commonStockSharesOutstanding": "2672754", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2254506", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3210066", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-03-31", "reportedCurrency": "JPY", "changeInInventory": "-3762011", "operatingCashflow": "-15625990", "capitalExpenditures": "2377380", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19736072", "cashflowFromInvestment": "-4684168", "stockBasedCompensation": "-19166131", "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": "918934", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 96463077, "cost_of_revenue": 77392501, "gross_profit": 19070576, "research_and_development": null, "selling_general_admin": 11545918, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7361982, "depreciation_amortisation": 918934, "ebitda": 8280916, "interest_expense": 1962957, "interest_income": null, "other_non_operating": null, "pretax_income": 5399029, "tax_provision": 2188962, "effective_tax_rate": null, "net_income": 3210066, "net_income_continuing_ops": null, "net_income_to_common": 3210066, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2254506, "short_term_investments": null, "net_receivables": 30794722, "inventory": 20842072, "other_current_assets": null, "total_current_assets": 55248891, "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": 11074616, "total_assets": 66323508, "short_term_debt": 1084897728, "accounts_payable": 3082998, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47583676, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7973273, "total_liabilities": 55556950, "total_debt": 1084897728, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9802816, "total_equity": 10766558, "shares_outstanding": 2672754, "operating_cash_flow": -15625990, "stock_based_compensation": -19166131, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2377380, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4684168, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19736072, "free_cash_flow": -13248610, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7361982", "ebitda": "8280916", "netIncome": "3210066", "grossProfit": "19070576", "depreciation": "None", "totalRevenue": "96463077", "costOfRevenue": "77392501", "interestIncome": "None", "incomeBeforeTax": "5399029", "interestExpense": "1962957", "operatingIncome": "7220560", "fiscalDateEnding": "2019-03-31", "incomeTaxExpense": "2188962", "reportedCurrency": "JPY", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "11850013", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77392501", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "918934", "sellingGeneralAndAdministrative": "11545918", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "20842072", "commonStock": "969523", "currentDebt": "None", "investments": "None", "totalAssets": "66323508", "longTermDebt": "None", "shortTermDebt": "1084897728", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-03-31", "intangibleAssets": "None", "reportedCurrency": "JPY", "retainedEarnings": "9802816", "totalLiabilities": "55556950", "otherCurrentAssets": "1359646590", "totalCurrentAssets": "55248891", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30794722", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11074616", "currentAccountsPayable": "3082998", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8569039", "shortLongTermDebtTotal": "50174808", "totalShareholderEquity": "10766558", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1041865499", "totalCurrentLiabilities": "47583676", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7973273", "cashAndShortTermInvestments": "2254506", "commonStockSharesOutstanding": "2672754", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2254506", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3210066", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-03-31", "reportedCurrency": "JPY", "changeInInventory": "-3762011", "operatingCashflow": "-15625990", "capitalExpenditures": "2377380", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19736072", "cashflowFromInvestment": "-4684168", "stockBasedCompensation": "-19166131", "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": "918934", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2177691, "total_current_assets": 175431400, "total_assets": 197277205, "short_term_debt": 66516265, "long_term_debt": 6476142, "total_debt": 72992407, "total_liabilities": 155003996, "total_equity": 42265651, "shares_outstanding": 42327806, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183867, "ticker_id": 8550, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "5340678", "commonStock": "81150", "currentDebt": "None", "investments": "None", "totalAssets": "197277205", "longTermDebt": "6476142", "shortTermDebt": "66516265", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "26301112", "totalLiabilities": "155003996", "otherCurrentAssets": "12050043", "totalCurrentAssets": "175431400", "currentLongTermDebt": "64152003", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "155862988", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21845805", "currentAccountsPayable": "58561227", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "78105928", "totalShareholderEquity": "42265651", "capitalLeaseObligations": "7477783", "otherCurrentLiabilities": "7064361", "totalCurrentLiabilities": "141156563", "otherNonCurrentLiabilities": "1353557", "totalNonCurrentLiabilities": "13847433", "cashAndShortTermInvestments": "2177691", "commonStockSharesOutstanding": "42327806", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2177691", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2177691, "short_term_investments": null, "net_receivables": 155862988, "inventory": 5340678, "other_current_assets": null, "total_current_assets": 175431400, "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": 21845805, "total_assets": 197277205, "short_term_debt": 66516265, "accounts_payable": 58561227, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141156563, "long_term_debt": 6476142, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13847433, "total_liabilities": 155003996, "total_debt": 72992407, "preferred_stock": null, "minority_interest": null, "retained_earnings": 26301112, "total_equity": 42265651, "shares_outstanding": 42327806, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "5340678", "commonStock": "81150", "currentDebt": "None", "investments": "None", "totalAssets": "197277205", "longTermDebt": "6476142", "shortTermDebt": "66516265", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "26301112", "totalLiabilities": "155003996", "otherCurrentAssets": "12050043", "totalCurrentAssets": "175431400", "currentLongTermDebt": "64152003", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "155862988", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21845805", "currentAccountsPayable": "58561227", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "78105928", "totalShareholderEquity": "42265651", "capitalLeaseObligations": "7477783", "otherCurrentLiabilities": "7064361", "totalCurrentLiabilities": "141156563", "otherNonCurrentLiabilities": "1353557", "totalNonCurrentLiabilities": "13847433", "cashAndShortTermInvestments": "2177691", "commonStockSharesOutstanding": "42327806", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2177691", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "income_statement": { "revenue": 112115773, "cost_of_revenue": 100343918, "gross_profit": 11771855, "ebit": 3258608, "ebitda": 5850907, "pretax_income": 3971592, "tax_provision": 1330667, "net_income": 5302259, "net_income_to_common": 5302259, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4821675, "total_current_assets": 137276293, "total_assets": 159017060, "short_term_debt": 63048596, "long_term_debt": null, "total_debt": 63048596, "total_liabilities": 115984852, "total_equity": 43032207, "shares_outstanding": 422202, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1386083, "capital_expenditure": 1016118, "free_cash_flow": 2402201, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183868, "ticker_id": 8550, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3258608", "ebitda": "5850907", "netIncome": "5302259", "grossProfit": "11771855", "depreciation": "None", "totalRevenue": "112115773", "costOfRevenue": "100343918", "interestIncome": "None", "incomeBeforeTax": "3971592", "interestExpense": "256305429", "operatingIncome": "1498721", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1330667", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10273134", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100343918", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2592299", "sellingGeneralAndAdministrative": "10206023", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4372650", "commonStock": "81150", "currentDebt": "None", "investments": "None", "totalAssets": "159017060", "longTermDebt": "None", "shortTermDebt": "63048596", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "27706972", "totalLiabilities": "115984852", "otherCurrentAssets": "13547907", "totalCurrentAssets": "137276293", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114534061", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20611880", "currentAccountsPayable": "27747413", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "71470713", "totalShareholderEquity": "43032207", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-49651329", "totalCurrentLiabilities": "101500818", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14484034", "cashAndShortTermInvestments": "4821675", "commonStockSharesOutstanding": "422202", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4821675", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6821443", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "5044", "operatingCashflow": "1386083", "capitalExpenditures": "1016118", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4048206", "cashflowFromInvestment": "-983279", "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": "3079562", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 112115773, "cost_of_revenue": 100343918, "gross_profit": 11771855, "research_and_development": null, "selling_general_admin": 10206023, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3258608, "depreciation_amortisation": 2592299, "ebitda": 5850907, "interest_expense": 256305429, "interest_income": null, "other_non_operating": null, "pretax_income": 3971592, "tax_provision": 1330667, "effective_tax_rate": null, "net_income": 5302259, "net_income_continuing_ops": null, "net_income_to_common": 5302259, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4821675, "short_term_investments": null, "net_receivables": 114534061, "inventory": 4372650, "other_current_assets": null, "total_current_assets": 137276293, "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": 20611880, "total_assets": 159017060, "short_term_debt": 63048596, "accounts_payable": 27747413, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101500818, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14484034, "total_liabilities": 115984852, "total_debt": 63048596, "preferred_stock": null, "minority_interest": null, "retained_earnings": 27706972, "total_equity": 43032207, "shares_outstanding": 422202, "operating_cash_flow": 1386083, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1016118, "acquisitions": null, "other_investing": null, "investing_cash_flow": -983279, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4048206, "free_cash_flow": 2402201, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3258608", "ebitda": "5850907", "netIncome": "5302259", "grossProfit": "11771855", "depreciation": "None", "totalRevenue": "112115773", "costOfRevenue": "100343918", "interestIncome": "None", "incomeBeforeTax": "3971592", "interestExpense": "256305429", "operatingIncome": "1498721", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1330667", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10273134", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100343918", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2592299", "sellingGeneralAndAdministrative": "10206023", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4372650", "commonStock": "81150", "currentDebt": "None", "investments": "None", "totalAssets": "159017060", "longTermDebt": "None", "shortTermDebt": "63048596", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "27706972", "totalLiabilities": "115984852", "otherCurrentAssets": "13547907", "totalCurrentAssets": "137276293", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114534061", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20611880", "currentAccountsPayable": "27747413", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "71470713", "totalShareholderEquity": "43032207", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-49651329", "totalCurrentLiabilities": "101500818", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14484034", "cashAndShortTermInvestments": "4821675", "commonStockSharesOutstanding": "422202", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4821675", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6821443", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "5044", "operatingCashflow": "1386083", "capitalExpenditures": "1016118", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4048206", "cashflowFromInvestment": "-983279", "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": "3079562", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "income_statement": { "revenue": 112115773, "cost_of_revenue": 100343918, "gross_profit": 11771855, "ebit": 3258608, "ebitda": 5850907, "pretax_income": 3971592, "tax_provision": 1330667, "net_income": 5302259, "net_income_to_common": 5302259, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4821675, "total_current_assets": 137276293, "total_assets": 159017060, "short_term_debt": 60842017, "long_term_debt": 6501772, "total_debt": 67343789, "total_liabilities": 115984852, "total_equity": 43032207, "shares_outstanding": 422202, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -85619262, "capital_expenditure": 147777128, "free_cash_flow": 62157866, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183869, "ticker_id": 8550, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3258608", "ebitda": "5850907", "netIncome": "5302259", "grossProfit": "11771855", "depreciation": "None", "totalRevenue": "112115773", "costOfRevenue": "100343918", "interestIncome": "None", "incomeBeforeTax": "3971592", "interestExpense": "256305429", "operatingIncome": "1498721", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1330667", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10273134", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100343918", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2592299", "sellingGeneralAndAdministrative": "10206023", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4372650", "commonStock": "81150", "currentDebt": "None", "investments": "None", "totalAssets": "159017060", "longTermDebt": "6501772", "shortTermDebt": "60842017", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "JPY", "retainedEarnings": "27706972", "totalLiabilities": "115984852", "otherCurrentAssets": "13547905", "totalCurrentAssets": "137276293", "currentLongTermDebt": "58609738", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114534061", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21740766", "currentAccountsPayable": "27747413", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "71470713", "totalShareholderEquity": "43032207", "capitalLeaseObligations": "6329013", "otherCurrentLiabilities": "-47444752", "totalCurrentLiabilities": "101500818", "otherNonCurrentLiabilities": "1470135", "totalNonCurrentLiabilities": "14484034", "cashAndShortTermInvestments": "4821675", "commonStockSharesOutstanding": "422202", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4821675", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "992062781", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "733671", "operatingCashflow": "-85619262", "capitalExpenditures": "147777128", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "588742751", "cashflowFromInvestment": "-143001312", "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": "447869920", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 112115773, "cost_of_revenue": 100343918, "gross_profit": 11771855, "research_and_development": null, "selling_general_admin": 10206023, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3258608, "depreciation_amortisation": 2592299, "ebitda": 5850907, "interest_expense": 256305429, "interest_income": null, "other_non_operating": null, "pretax_income": 3971592, "tax_provision": 1330667, "effective_tax_rate": null, "net_income": 5302259, "net_income_continuing_ops": null, "net_income_to_common": 5302259, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4821675, "short_term_investments": null, "net_receivables": 114534061, "inventory": 4372650, "other_current_assets": null, "total_current_assets": 137276293, "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": 21740766, "total_assets": 159017060, "short_term_debt": 60842017, "accounts_payable": 27747413, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101500818, "long_term_debt": 6501772, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14484034, "total_liabilities": 115984852, "total_debt": 67343789, "preferred_stock": null, "minority_interest": null, "retained_earnings": 27706972, "total_equity": 43032207, "shares_outstanding": 422202, "operating_cash_flow": -85619262, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 147777128, "acquisitions": null, "other_investing": null, "investing_cash_flow": -143001312, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 588742751, "free_cash_flow": 62157866, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3258608", "ebitda": "5850907", "netIncome": "5302259", "grossProfit": "11771855", "depreciation": "None", "totalRevenue": "112115773", "costOfRevenue": "100343918", "interestIncome": "None", "incomeBeforeTax": "3971592", "interestExpense": "256305429", "operatingIncome": "1498721", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1330667", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10273134", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100343918", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2592299", "sellingGeneralAndAdministrative": "10206023", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4372650", "commonStock": "81150", "currentDebt": "None", "investments": "None", "totalAssets": "159017060", "longTermDebt": "6501772", "shortTermDebt": "60842017", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "JPY", "retainedEarnings": "27706972", "totalLiabilities": "115984852", "otherCurrentAssets": "13547905", "totalCurrentAssets": "137276293", "currentLongTermDebt": "58609738", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114534061", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21740766", "currentAccountsPayable": "27747413", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "71470713", "totalShareholderEquity": "43032207", "capitalLeaseObligations": "6329013", "otherCurrentLiabilities": "-47444752", "totalCurrentLiabilities": "101500818", "otherNonCurrentLiabilities": "1470135", "totalNonCurrentLiabilities": "14484034", "cashAndShortTermInvestments": "4821675", "commonStockSharesOutstanding": "422202", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4821675", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "992062781", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "733671", "operatingCashflow": "-85619262", "capitalExpenditures": "147777128", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "588742751", "cashflowFromInvestment": "-143001312", "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": "447869920", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "income_statement": { "revenue": 56057886, "cost_of_revenue": 50171959, "gross_profit": 5885928, "ebit": 2702315, "ebitda": 2973647, "pretax_income": 1985796, "tax_provision": 665334, "net_income": 2651129, "net_income_to_common": 2651129, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4819639, "total_current_assets": 137218305, "total_assets": 157830185, "short_term_debt": 60816317, "long_term_debt": null, "total_debt": 60816317, "total_liabilities": 114816155, "total_equity": 43014030, "shares_outstanding": 422650, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 693041, "capital_expenditure": 156900, "free_cash_flow": 849941, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183871, "ticker_id": 8550, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2702315", "ebitda": "2973647", "netIncome": "2651129", "grossProfit": "5885928", "depreciation": "None", "totalRevenue": "56057886", "costOfRevenue": "50171959", "interestIncome": "None", "incomeBeforeTax": "1985796", "interestExpense": "None", "operatingIncome": "749361", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "665334", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5136566", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50171959", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271332", "sellingGeneralAndAdministrative": "5103011", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4370803", "commonStock": "81150", "currentDebt": "None", "investments": "None", "totalAssets": "157830185", "longTermDebt": "None", "shortTermDebt": "60816317", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "27695268", "totalLiabilities": "114816155", "otherCurrentAssets": "20722166", "totalCurrentAssets": "137218305", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107305697", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20611880", "currentAccountsPayable": "27735692", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "71440523", "totalShareholderEquity": "43014030", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12905933", "totalCurrentLiabilities": "101457942", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13358213", "cashAndShortTermInvestments": "4819639", "commonStockSharesOutstanding": "422650", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4819639", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2651129", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "1377306", "operatingCashflow": "693041", "capitalExpenditures": "156900", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "741011", "cashflowFromInvestment": "-162025", "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": "840541", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 56057886, "cost_of_revenue": 50171959, "gross_profit": 5885928, "research_and_development": null, "selling_general_admin": 5103011, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2702315, "depreciation_amortisation": 271332, "ebitda": 2973647, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 1985796, "tax_provision": 665334, "effective_tax_rate": null, "net_income": 2651129, "net_income_continuing_ops": null, "net_income_to_common": 2651129, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4819639, "short_term_investments": null, "net_receivables": 107305697, "inventory": 4370803, "other_current_assets": null, "total_current_assets": 137218305, "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": 20611880, "total_assets": 157830185, "short_term_debt": 60816317, "accounts_payable": 27735692, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101457942, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13358213, "total_liabilities": 114816155, "total_debt": 60816317, "preferred_stock": null, "minority_interest": null, "retained_earnings": 27695268, "total_equity": 43014030, "shares_outstanding": 422650, "operating_cash_flow": 693041, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 156900, "acquisitions": null, "other_investing": null, "investing_cash_flow": -162025, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 741011, "free_cash_flow": 849941, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2702315", "ebitda": "2973647", "netIncome": "2651129", "grossProfit": "5885928", "depreciation": "None", "totalRevenue": "56057886", "costOfRevenue": "50171959", "interestIncome": "None", "incomeBeforeTax": "1985796", "interestExpense": "None", "operatingIncome": "749361", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "665334", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5136566", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50171959", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271332", "sellingGeneralAndAdministrative": "5103011", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4370803", "commonStock": "81150", "currentDebt": "None", "investments": "None", "totalAssets": "157830185", "longTermDebt": "None", "shortTermDebt": "60816317", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "27695268", "totalLiabilities": "114816155", "otherCurrentAssets": "20722166", "totalCurrentAssets": "137218305", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107305697", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20611880", "currentAccountsPayable": "27735692", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "71440523", "totalShareholderEquity": "43014030", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12905933", "totalCurrentLiabilities": "101457942", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13358213", "cashAndShortTermInvestments": "4819639", "commonStockSharesOutstanding": "422650", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4819639", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2651129", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "1377306", "operatingCashflow": "693041", "capitalExpenditures": "156900", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "741011", "cashflowFromInvestment": "-162025", "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": "840541", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "income_statement": { "revenue": 98003466, "cost_of_revenue": 85858022, "gross_profit": 12145444, "ebit": 3220462, "ebitda": 3629924, "pretax_income": 783660, "tax_provision": -552570, "net_income": 1336230, "net_income_to_common": 1336230, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3077122, "total_current_assets": 136156174, "total_assets": 158735935, "short_term_debt": 62802974, "long_term_debt": 792735085.74, "total_debt": 855538059.74, "total_liabilities": 119480648, "total_equity": 39255287, "shares_outstanding": 422202, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1984822, "capital_expenditure": 678268, "free_cash_flow": -1306554, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183872, "ticker_id": 8550, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3220462", "ebitda": "3629924", "netIncome": "1336230", "grossProfit": "12145444", "depreciation": "None", "totalRevenue": "98003466", "costOfRevenue": "85858022", "interestIncome": "None", "incomeBeforeTax": "783660", "interestExpense": "1650914", "operatingIncome": "3220462", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-552570", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "8924982", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85858022", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "409462", "sellingGeneralAndAdministrative": "8824818", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "7374777", "commonStock": "845988", "currentDebt": "None", "investments": "None", "totalAssets": "158735935", "longTermDebt": "792735085.74", "shortTermDebt": "62802974", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "JPY", "retainedEarnings": "22389641", "totalLiabilities": "119480648", "otherCurrentAssets": "12596904", "totalCurrentAssets": "136156174", "currentLongTermDebt": "8713738613.77", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "113107371", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22579761", "currentAccountsPayable": "29002491", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "71646274", "totalShareholderEquity": "39255287", "capitalLeaseObligations": "725785070.61", "otherCurrentLiabilities": "15813204", "totalCurrentLiabilities": "107618669", "otherNonCurrentLiabilities": "234476438.28", "totalNonCurrentLiabilities": "11861979", "cashAndShortTermInvestments": "3077122", "commonStockSharesOutstanding": "422202", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3077122", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1336230", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "-2768208", "operatingCashflow": "-1984822", "capitalExpenditures": "678268", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2485595", "cashflowFromInvestment": "-641402", "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": "1320680", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 98003466, "cost_of_revenue": 85858022, "gross_profit": 12145444, "research_and_development": null, "selling_general_admin": 8824818, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3220462, "depreciation_amortisation": 409462, "ebitda": 3629924, "interest_expense": 1650914, "interest_income": null, "other_non_operating": null, "pretax_income": 783660, "tax_provision": -552570, "effective_tax_rate": null, "net_income": 1336230, "net_income_continuing_ops": null, "net_income_to_common": 1336230, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3077122, "short_term_investments": null, "net_receivables": 113107371, "inventory": 7374777, "other_current_assets": null, "total_current_assets": 136156174, "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": 22579761, "total_assets": 158735935, "short_term_debt": 62802974, "accounts_payable": 29002491, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107618669, "long_term_debt": 792735085.74, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11861979, "total_liabilities": 119480648, "total_debt": 855538059.74, "preferred_stock": null, "minority_interest": null, "retained_earnings": 22389641, "total_equity": 39255287, "shares_outstanding": 422202, "operating_cash_flow": -1984822, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 678268, "acquisitions": null, "other_investing": null, "investing_cash_flow": -641402, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2485595, "free_cash_flow": -1306554, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3220462", "ebitda": "3629924", "netIncome": "1336230", "grossProfit": "12145444", "depreciation": "None", "totalRevenue": "98003466", "costOfRevenue": "85858022", "interestIncome": "None", "incomeBeforeTax": "783660", "interestExpense": "1650914", "operatingIncome": "3220462", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-552570", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "8924982", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85858022", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "409462", "sellingGeneralAndAdministrative": "8824818", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "7374777", "commonStock": "845988", "currentDebt": "None", "investments": "None", "totalAssets": "158735935", "longTermDebt": "792735085.74", "shortTermDebt": "62802974", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "JPY", "retainedEarnings": "22389641", "totalLiabilities": "119480648", "otherCurrentAssets": "12596904", "totalCurrentAssets": "136156174", "currentLongTermDebt": "8713738613.77", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "113107371", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22579761", "currentAccountsPayable": "29002491", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "71646274", "totalShareholderEquity": "39255287", "capitalLeaseObligations": "725785070.61", "otherCurrentLiabilities": "15813204", "totalCurrentLiabilities": "107618669", "otherNonCurrentLiabilities": "234476438.28", "totalNonCurrentLiabilities": "11861979", "cashAndShortTermInvestments": "3077122", "commonStockSharesOutstanding": "422202", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3077122", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1336230", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "-2768208", "operatingCashflow": "-1984822", "capitalExpenditures": "678268", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2485595", "cashflowFromInvestment": "-641402", "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": "1320680", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "income_statement": { "revenue": 121517166, "cost_of_revenue": 107599708, "gross_profit": 13917458, "ebit": 5461042, "ebitda": 6166660, "pretax_income": 6337790, "tax_provision": 813210, "net_income": 5524580, "net_income_to_common": 5524580, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2475538, "total_current_assets": 122166877, "total_assets": 141997159, "short_term_debt": 56659221, "long_term_debt": null, "total_debt": 56659221, "total_liabilities": 106867236, "total_equity": 36056856, "shares_outstanding": 3827827, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1733058, "capital_expenditure": 731482, "free_cash_flow": -1001576, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183873, "ticker_id": 8550, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5461042", "ebitda": "6166660", "netIncome": "5524580", "grossProfit": "13917458", "depreciation": "None", "totalRevenue": "121517166", "costOfRevenue": "107599708", "interestIncome": "None", "incomeBeforeTax": "6337790", "interestExpense": "1234246", "operatingIncome": "5445136", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "813210", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "8472322", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107599708", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "705618", "sellingGeneralAndAdministrative": "7719894", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4415603", "commonStock": "16723366", "currentDebt": "None", "investments": "None", "totalAssets": "141997159", "longTermDebt": "None", "shortTermDebt": "56659221", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "21065000", "totalLiabilities": "106867236", "otherCurrentAssets": "-370443168", "totalCurrentAssets": "122166877", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "372197138", "currentNetReceivables": "113521766", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19830282", "currentAccountsPayable": "33762688", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "65048575", "totalShareholderEquity": "36056856", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14030198470", "totalCurrentLiabilities": "14138319839", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12539642", "cashAndShortTermInvestments": "2475538", "commonStockSharesOutstanding": "3827827", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2475538", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5524580", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "11000596", "operatingCashflow": "-1733058", "capitalExpenditures": "731482", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-727388", "cashflowFromInvestment": "2370885", "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": "1541474", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121517166, "cost_of_revenue": 107599708, "gross_profit": 13917458, "research_and_development": null, "selling_general_admin": 7719894, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5461042, "depreciation_amortisation": 705618, "ebitda": 6166660, "interest_expense": 1234246, "interest_income": null, "other_non_operating": null, "pretax_income": 6337790, "tax_provision": 813210, "effective_tax_rate": null, "net_income": 5524580, "net_income_continuing_ops": null, "net_income_to_common": 5524580, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2475538, "short_term_investments": 372197138, "net_receivables": 113521766, "inventory": 4415603, "other_current_assets": null, "total_current_assets": 122166877, "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": 19830282, "total_assets": 141997159, "short_term_debt": 56659221, "accounts_payable": 33762688, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14138319839, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12539642, "total_liabilities": 106867236, "total_debt": 56659221, "preferred_stock": null, "minority_interest": null, "retained_earnings": 21065000, "total_equity": 36056856, "shares_outstanding": 3827827, "operating_cash_flow": -1733058, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 731482, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2370885, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -727388, "free_cash_flow": -1001576, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5461042", "ebitda": "6166660", "netIncome": "5524580", "grossProfit": "13917458", "depreciation": "None", "totalRevenue": "121517166", "costOfRevenue": "107599708", "interestIncome": "None", "incomeBeforeTax": "6337790", "interestExpense": "1234246", "operatingIncome": "5445136", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "813210", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "8472322", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107599708", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "705618", "sellingGeneralAndAdministrative": "7719894", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4415603", "commonStock": "16723366", "currentDebt": "None", "investments": "None", "totalAssets": "141997159", "longTermDebt": "None", "shortTermDebt": "56659221", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "21065000", "totalLiabilities": "106867236", "otherCurrentAssets": "-370443168", "totalCurrentAssets": "122166877", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "372197138", "currentNetReceivables": "113521766", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19830282", "currentAccountsPayable": "33762688", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "65048575", "totalShareholderEquity": "36056856", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14030198470", "totalCurrentLiabilities": "14138319839", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12539642", "cashAndShortTermInvestments": "2475538", "commonStockSharesOutstanding": "3827827", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2475538", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5524580", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "11000596", "operatingCashflow": "-1733058", "capitalExpenditures": "731482", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-727388", "cashflowFromInvestment": "2370885", "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": "1541474", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "income_statement": { "revenue": 121517166, "cost_of_revenue": 107599708, "gross_profit": 13917458, "ebit": 5461042, "ebitda": 6166660, "pretax_income": 6337790, "tax_provision": 813210, "net_income": 5524580, "net_income_to_common": 5524580, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2475538, "total_current_assets": 18489956833, "total_assets": 142924092, "short_term_debt": 8575373098, "long_term_debt": 5636960, "total_debt": 8581010058, "total_liabilities": 106867236, "total_equity": 36056856, "shares_outstanding": 3827827, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1785354, "capital_expenditure": 731482, "free_cash_flow": -1053872, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183874, "ticker_id": 8550, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5461042", "ebitda": "6166660", "netIncome": "5524580", "grossProfit": "13917458", "depreciation": "None", "totalRevenue": "121517166", "costOfRevenue": "107599708", "interestIncome": "None", "incomeBeforeTax": "6337790", "interestExpense": "1234246", "operatingIncome": "5445136", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "813210", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "8472322", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107599708", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "705618", "sellingGeneralAndAdministrative": "7719894", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4415603", "commonStock": "16723366", "currentDebt": "None", "investments": "None", "totalAssets": "142924092", "longTermDebt": "5636960", "shortTermDebt": "8575373098", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "JPY", "retainedEarnings": "21065000", "totalLiabilities": "106867236", "otherCurrentAssets": "17997346788", "totalCurrentAssets": "18489956833", "currentLongTermDebt": "54965446", "longTermInvestments": "0", "shortTermInvestments": "372197138", "currentNetReceivables": "113521766", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19830282", "currentAccountsPayable": "33762688", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "65048575", "totalShareholderEquity": "36056856", "capitalLeaseObligations": "4446169", "otherCurrentLiabilities": "5511484593", "totalCurrentLiabilities": "14138319839", "otherNonCurrentLiabilities": "1934927", "totalNonCurrentLiabilities": "1897874816", "cashAndShortTermInvestments": "2475538", "commonStockSharesOutstanding": "3827827", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2475538", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5524580", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "11000596", "operatingCashflow": "-1785354", "capitalExpenditures": "731482", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-708264", "cashflowFromInvestment": "2357706", "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": "1541474", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121517166, "cost_of_revenue": 107599708, "gross_profit": 13917458, "research_and_development": null, "selling_general_admin": 7719894, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5461042, "depreciation_amortisation": 705618, "ebitda": 6166660, "interest_expense": 1234246, "interest_income": null, "other_non_operating": null, "pretax_income": 6337790, "tax_provision": 813210, "effective_tax_rate": null, "net_income": 5524580, "net_income_continuing_ops": null, "net_income_to_common": 5524580, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2475538, "short_term_investments": 372197138, "net_receivables": 113521766, "inventory": 4415603, "other_current_assets": null, "total_current_assets": 18489956833, "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": 19830282, "total_assets": 142924092, "short_term_debt": 8575373098, "accounts_payable": 33762688, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14138319839, "long_term_debt": 5636960, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1897874816, "total_liabilities": 106867236, "total_debt": 8581010058, "preferred_stock": null, "minority_interest": null, "retained_earnings": 21065000, "total_equity": 36056856, "shares_outstanding": 3827827, "operating_cash_flow": -1785354, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 731482, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2357706, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -708264, "free_cash_flow": -1053872, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5461042", "ebitda": "6166660", "netIncome": "5524580", "grossProfit": "13917458", "depreciation": "None", "totalRevenue": "121517166", "costOfRevenue": "107599708", "interestIncome": "None", "incomeBeforeTax": "6337790", "interestExpense": "1234246", "operatingIncome": "5445136", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "813210", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "8472322", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107599708", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "705618", "sellingGeneralAndAdministrative": "7719894", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4415603", "commonStock": "16723366", "currentDebt": "None", "investments": "None", "totalAssets": "142924092", "longTermDebt": "5636960", "shortTermDebt": "8575373098", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "JPY", "retainedEarnings": "21065000", "totalLiabilities": "106867236", "otherCurrentAssets": "17997346788", "totalCurrentAssets": "18489956833", "currentLongTermDebt": "54965446", "longTermInvestments": "0", "shortTermInvestments": "372197138", "currentNetReceivables": "113521766", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19830282", "currentAccountsPayable": "33762688", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "65048575", "totalShareholderEquity": "36056856", "capitalLeaseObligations": "4446169", "otherCurrentLiabilities": "5511484593", "totalCurrentLiabilities": "14138319839", "otherNonCurrentLiabilities": "1934927", "totalNonCurrentLiabilities": "1897874816", "cashAndShortTermInvestments": "2475538", "commonStockSharesOutstanding": "3827827", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2475538", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5524580", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "11000596", "operatingCashflow": "-1785354", "capitalExpenditures": "731482", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-708264", "cashflowFromInvestment": "2357706", "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": "1541474", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "income_statement": { "revenue": 60758583, "cost_of_revenue": 53799854, "gross_profit": 6958729, "ebit": 2730521, "ebitda": 3083330, "pretax_income": 3168895, "tax_provision": 406605, "net_income": 2762290, "net_income_to_common": 2762290, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2475538, "total_current_assets": 122166877, "total_assets": 141997159, "short_term_debt": 56659221, "long_term_debt": null, "total_debt": 56659221, "total_liabilities": 105954375, "total_equity": 36042784, "shares_outstanding": 3827827, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -892677, "capital_expenditure": 365741, "free_cash_flow": -526936, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183876, "ticker_id": 8550, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2730521", "ebitda": "3083330", "netIncome": "2762290", "grossProfit": "6958729", "depreciation": "None", "totalRevenue": "60758583", "costOfRevenue": "53799854", "interestIncome": "None", "incomeBeforeTax": "3168895", "interestExpense": "None", "operatingIncome": "2730521", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "406605", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4236161", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53799854", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "352809", "sellingGeneralAndAdministrative": "3859947", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4413880", "commonStock": "16716839", "currentDebt": "None", "investments": "None", "totalAssets": "141997159", "longTermDebt": "None", "shortTermDebt": "56659221", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "21056780", "totalLiabilities": "105954375", "otherCurrentAssets": "9891914", "totalCurrentAssets": "122166877", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105385545", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19830282", "currentAccountsPayable": "24691570", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "63354800", "totalShareholderEquity": "36042784", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12063942", "totalCurrentLiabilities": "93414733", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12539642", "cashAndShortTermInvestments": "2475538", "commonStockSharesOutstanding": "3827827", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2475538", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2762290", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "5500298", "operatingCashflow": "-892677", "capitalExpenditures": "365741", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-354132", "cashflowFromInvestment": "1178853", "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": "770737", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60758583, "cost_of_revenue": 53799854, "gross_profit": 6958729, "research_and_development": null, "selling_general_admin": 3859947, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2730521, "depreciation_amortisation": 352809, "ebitda": 3083330, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 3168895, "tax_provision": 406605, "effective_tax_rate": null, "net_income": 2762290, "net_income_continuing_ops": null, "net_income_to_common": 2762290, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2475538, "short_term_investments": null, "net_receivables": 105385545, "inventory": 4413880, "other_current_assets": null, "total_current_assets": 122166877, "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": 19830282, "total_assets": 141997159, "short_term_debt": 56659221, "accounts_payable": 24691570, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93414733, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12539642, "total_liabilities": 105954375, "total_debt": 56659221, "preferred_stock": null, "minority_interest": null, "retained_earnings": 21056780, "total_equity": 36042784, "shares_outstanding": 3827827, "operating_cash_flow": -892677, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 365741, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1178853, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -354132, "free_cash_flow": -526936, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2730521", "ebitda": "3083330", "netIncome": "2762290", "grossProfit": "6958729", "depreciation": "None", "totalRevenue": "60758583", "costOfRevenue": "53799854", "interestIncome": "None", "incomeBeforeTax": "3168895", "interestExpense": "None", "operatingIncome": "2730521", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "406605", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4236161", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53799854", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "352809", "sellingGeneralAndAdministrative": "3859947", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4413880", "commonStock": "16716839", "currentDebt": "None", "investments": "None", "totalAssets": "141997159", "longTermDebt": "None", "shortTermDebt": "56659221", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "21056780", "totalLiabilities": "105954375", "otherCurrentAssets": "9891914", "totalCurrentAssets": "122166877", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105385545", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19830282", "currentAccountsPayable": "24691570", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "63354800", "totalShareholderEquity": "36042784", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12063942", "totalCurrentLiabilities": "93414733", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12539642", "cashAndShortTermInvestments": "2475538", "commonStockSharesOutstanding": "3827827", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2475538", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2762290", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "5500298", "operatingCashflow": "-892677", "capitalExpenditures": "365741", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-354132", "cashflowFromInvestment": "1178853", "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": "770737", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "income_statement": { "revenue": 73238589, "cost_of_revenue": 63899068, "gross_profit": 9339521, "ebit": 2561541, "ebitda": 3947146, "pretax_income": 1577978, "tax_provision": -351986, "net_income": 1929964, "net_income_to_common": 1929964, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2790801, "total_current_assets": 104492938, "total_assets": 129126312, "short_term_debt": 295676473, "long_term_debt": 7315955, "total_debt": 302992428, "total_liabilities": 101159864, "total_equity": 27966448, "shares_outstanding": 3625005, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3651167, "capital_expenditure": 197826, "free_cash_flow": 3848993, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183877, "ticker_id": 8550, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2561541", "ebitda": "3947146", "netIncome": "1929964", "grossProfit": "9339521", "depreciation": "None", "totalRevenue": "73238589", "costOfRevenue": "63899068", "interestIncome": "None", "incomeBeforeTax": "1577978", "interestExpense": "None", "operatingIncome": "328590", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-351986", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "9010928", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63899068", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1385605", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "14828587", "commonStock": "14694327", "currentDebt": "None", "investments": "None", "totalAssets": "129126312", "longTermDebt": "7315955", "shortTermDebt": "295676473", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "15532199", "totalLiabilities": "101159864", "otherCurrentAssets": "3130262364", "totalCurrentAssets": "104492938", "currentLongTermDebt": "58158632", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "12461273326", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24633374", "currentAccountsPayable": "13409797", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "69228559", "totalShareholderEquity": "27966448", "capitalLeaseObligations": "3753972", "otherCurrentLiabilities": "-234522936", "totalCurrentLiabilities": "86932659", "otherNonCurrentLiabilities": "2152875", "totalNonCurrentLiabilities": "14227205", "cashAndShortTermInvestments": "2790801", "commonStockSharesOutstanding": "3625005", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2790801", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1954356", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-8645562", "operatingCashflow": "3651167", "capitalExpenditures": "197826", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1059650", "cashflowFromInvestment": "351762", "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": "1403116", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 73238589, "cost_of_revenue": 63899068, "gross_profit": 9339521, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2561541, "depreciation_amortisation": 1385605, "ebitda": 3947146, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 1577978, "tax_provision": -351986, "effective_tax_rate": null, "net_income": 1929964, "net_income_continuing_ops": null, "net_income_to_common": 1929964, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2790801, "short_term_investments": null, "net_receivables": 12461273326, "inventory": 14828587, "other_current_assets": null, "total_current_assets": 104492938, "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": 24633374, "total_assets": 129126312, "short_term_debt": 295676473, "accounts_payable": 13409797, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86932659, "long_term_debt": 7315955, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14227205, "total_liabilities": 101159864, "total_debt": 302992428, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15532199, "total_equity": 27966448, "shares_outstanding": 3625005, "operating_cash_flow": 3651167, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 197826, "acquisitions": null, "other_investing": null, "investing_cash_flow": 351762, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1059650, "free_cash_flow": 3848993, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2561541", "ebitda": "3947146", "netIncome": "1929964", "grossProfit": "9339521", "depreciation": "None", "totalRevenue": "73238589", "costOfRevenue": "63899068", "interestIncome": "None", "incomeBeforeTax": "1577978", "interestExpense": "None", "operatingIncome": "328590", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-351986", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "9010928", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63899068", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1385605", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "14828587", "commonStock": "14694327", "currentDebt": "None", "investments": "None", "totalAssets": "129126312", "longTermDebt": "7315955", "shortTermDebt": "295676473", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "15532199", "totalLiabilities": "101159864", "otherCurrentAssets": "3130262364", "totalCurrentAssets": "104492938", "currentLongTermDebt": "58158632", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "12461273326", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24633374", "currentAccountsPayable": "13409797", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "69228559", "totalShareholderEquity": "27966448", "capitalLeaseObligations": "3753972", "otherCurrentLiabilities": "-234522936", "totalCurrentLiabilities": "86932659", "otherNonCurrentLiabilities": "2152875", "totalNonCurrentLiabilities": "14227205", "cashAndShortTermInvestments": "2790801", "commonStockSharesOutstanding": "3625005", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2790801", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1954356", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-8645562", "operatingCashflow": "3651167", "capitalExpenditures": "197826", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1059650", "cashflowFromInvestment": "351762", "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": "1403116", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "income_statement": { "revenue": 37082075, "cost_of_revenue": 32353299, "gross_profit": 4728776, "ebit": -156018, "ebitda": 107479, "pretax_income": 798960, "tax_provision": 178218, "net_income": 977178, "net_income_to_common": 977178, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2790801, "total_current_assets": 104492938, "total_assets": 129126312, "short_term_debt": 1637609632, "long_term_debt": null, "total_debt": 1637609632, "total_liabilities": 101159864, "total_equity": 27966448, "shares_outstanding": 3625005, "goodwill_and_intangibles": 35907000 }, "cash_flow": { "operating_cash_flow": 1848655, "capital_expenditure": 98913, "free_cash_flow": 1947568, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183878, "ticker_id": 8550, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-156018", "ebitda": "107479", "netIncome": "977178", "grossProfit": "4728776", "depreciation": "None", "totalRevenue": "37082075", "costOfRevenue": "32353299", "interestIncome": "None", "incomeBeforeTax": "798960", "interestExpense": "None", "operatingIncome": "-156018", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "178218", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3431815", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32353299", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "263497", "sellingGeneralAndAdministrative": "6860329", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "14828587", "commonStock": "14694327", "currentDebt": "None", "investments": "None", "totalAssets": "129126312", "longTermDebt": "None", "shortTermDebt": "1637609632", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "35907000", "reportedCurrency": "JPY", "retainedEarnings": "15532199", "totalLiabilities": "101159864", "otherCurrentAssets": "3466284082", "totalCurrentAssets": "104492938", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "74181467", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24633374", "currentAccountsPayable": "13412379", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "67649108", "totalShareholderEquity": "27966448", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "85281636989", "totalCurrentLiabilities": "86932659", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14227205", "cashAndShortTermInvestments": "2790801", "commonStockSharesOutstanding": "3625005", "intangibleAssetsExcludingGoodwill": "35907000", "cashAndCashEquivalentsAtCarryingValue": "2790801", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "977178", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "-4322781", "operatingCashflow": "1848655", "capitalExpenditures": "98913", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-536521", "cashflowFromInvestment": "178104", "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": "701558", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37082075, "cost_of_revenue": 32353299, "gross_profit": 4728776, "research_and_development": null, "selling_general_admin": 6860329, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -156018, "depreciation_amortisation": 263497, "ebitda": 107479, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 798960, "tax_provision": 178218, "effective_tax_rate": null, "net_income": 977178, "net_income_continuing_ops": null, "net_income_to_common": 977178, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2790801, "short_term_investments": null, "net_receivables": 74181467, "inventory": 14828587, "other_current_assets": null, "total_current_assets": 104492938, "net_ppe": null, "goodwill": null, "intangible_assets": 35907000, "goodwill_and_intangibles": 35907000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24633374, "total_assets": 129126312, "short_term_debt": 1637609632, "accounts_payable": 13412379, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86932659, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14227205, "total_liabilities": 101159864, "total_debt": 1637609632, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15532199, "total_equity": 27966448, "shares_outstanding": 3625005, "operating_cash_flow": 1848655, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98913, "acquisitions": null, "other_investing": null, "investing_cash_flow": 178104, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -536521, "free_cash_flow": 1947568, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-156018", "ebitda": "107479", "netIncome": "977178", "grossProfit": "4728776", "depreciation": "None", "totalRevenue": "37082075", "costOfRevenue": "32353299", "interestIncome": "None", "incomeBeforeTax": "798960", "interestExpense": "None", "operatingIncome": "-156018", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "178218", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3431815", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32353299", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "263497", "sellingGeneralAndAdministrative": "6860329", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "14828587", "commonStock": "14694327", "currentDebt": "None", "investments": "None", "totalAssets": "129126312", "longTermDebt": "None", "shortTermDebt": "1637609632", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "35907000", "reportedCurrency": "JPY", "retainedEarnings": "15532199", "totalLiabilities": "101159864", "otherCurrentAssets": "3466284082", "totalCurrentAssets": "104492938", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "74181467", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24633374", "currentAccountsPayable": "13412379", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "67649108", "totalShareholderEquity": "27966448", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "85281636989", "totalCurrentLiabilities": "86932659", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14227205", "cashAndShortTermInvestments": "2790801", "commonStockSharesOutstanding": "3625005", "intangibleAssetsExcludingGoodwill": "35907000", "cashAndCashEquivalentsAtCarryingValue": "2790801", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "977178", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "-4322781", "operatingCashflow": "1848655", "capitalExpenditures": "98913", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-536521", "cashflowFromInvestment": "178104", "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": "701558", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "income_statement": { "revenue": 92108796, "cost_of_revenue": 77240982, "gross_profit": 14867814, "ebit": -6842818, "ebitda": -6130322, "pretax_income": -7874068, "tax_provision": 502348, "net_income": -8376416, "net_income_to_common": -8376416, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1766441, "total_current_assets": 106629353, "total_assets": 146675280, "short_term_debt": 8676137381, "long_term_debt": 1063955000, "total_debt": 9740092381, "total_liabilities": 117393537, "total_equity": 28272171, "shares_outstanding": 3625005, "goodwill_and_intangibles": 35907000 }, "cash_flow": { "operating_cash_flow": -3800872, "capital_expenditure": 889488, "free_cash_flow": -2911384, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183879, "ticker_id": 8550, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6842818", "ebitda": "-6130322", "netIncome": "-8376416", "grossProfit": "14867814", "depreciation": "None", "totalRevenue": "92108796", "costOfRevenue": "77240982", "interestIncome": "None", "incomeBeforeTax": "-7874068", "interestExpense": "None", "operatingIncome": "-6842818", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "502348", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "21692248", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77240982", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "712496", "sellingGeneralAndAdministrative": "13720658", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "7187800", "commonStock": "14694327", "currentDebt": "None", "investments": "None", "totalAssets": "146675280", "longTermDebt": "1063955000", "shortTermDebt": "8676137381", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "35907000", "reportedCurrency": "JPY", "retainedEarnings": "13577844", "totalLiabilities": "117393537", "otherCurrentAssets": "-679967615", "totalCurrentAssets": "106629353", "currentLongTermDebt": "8442580000", "longTermInvestments": "22538341.77", "shortTermInvestments": "None", "currentNetReceivables": "14878978000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15817700", "currentAccountsPayable": "1694780754", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9633611000", "totalShareholderEquity": "28272171", "capitalLeaseObligations": "127076000", "otherCurrentLiabilities": "-1290254909", "totalCurrentLiabilities": "98041508", "otherNonCurrentLiabilities": "1069000", "totalNonCurrentLiabilities": "10326399", "cashAndShortTermInvestments": "1766441", "commonStockSharesOutstanding": "3625005", "intangibleAssetsExcludingGoodwill": "35907000", "cashAndCashEquivalentsAtCarryingValue": "1766441", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8376416", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "16510886", "operatingCashflow": "-3800872", "capitalExpenditures": "889488", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3604488", "cashflowFromInvestment": "-845810", "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": "1410880", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 92108796, "cost_of_revenue": 77240982, "gross_profit": 14867814, "research_and_development": null, "selling_general_admin": 13720658, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6842818, "depreciation_amortisation": 712496, "ebitda": -6130322, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -7874068, "tax_provision": 502348, "effective_tax_rate": null, "net_income": -8376416, "net_income_continuing_ops": null, "net_income_to_common": -8376416, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1766441, "short_term_investments": null, "net_receivables": 14878978000, "inventory": 7187800, "other_current_assets": null, "total_current_assets": 106629353, "net_ppe": null, "goodwill": null, "intangible_assets": 35907000, "goodwill_and_intangibles": 35907000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15817700, "total_assets": 146675280, "short_term_debt": 8676137381, "accounts_payable": 1694780754, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98041508, "long_term_debt": 1063955000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10326399, "total_liabilities": 117393537, "total_debt": 9740092381, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13577844, "total_equity": 28272171, "shares_outstanding": 3625005, "operating_cash_flow": -3800872, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 889488, "acquisitions": null, "other_investing": null, "investing_cash_flow": -845810, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3604488, "free_cash_flow": -2911384, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6842818", "ebitda": "-6130322", "netIncome": "-8376416", "grossProfit": "14867814", "depreciation": "None", "totalRevenue": "92108796", "costOfRevenue": "77240982", "interestIncome": "None", "incomeBeforeTax": "-7874068", "interestExpense": "None", "operatingIncome": "-6842818", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "502348", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "21692248", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77240982", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "712496", "sellingGeneralAndAdministrative": "13720658", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "7187800", "commonStock": "14694327", "currentDebt": "None", "investments": "None", "totalAssets": "146675280", "longTermDebt": "1063955000", "shortTermDebt": "8676137381", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "35907000", "reportedCurrency": "JPY", "retainedEarnings": "13577844", "totalLiabilities": "117393537", "otherCurrentAssets": "-679967615", "totalCurrentAssets": "106629353", "currentLongTermDebt": "8442580000", "longTermInvestments": "22538341.77", "shortTermInvestments": "None", "currentNetReceivables": "14878978000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15817700", "currentAccountsPayable": "1694780754", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9633611000", "totalShareholderEquity": "28272171", "capitalLeaseObligations": "127076000", "otherCurrentLiabilities": "-1290254909", "totalCurrentLiabilities": "98041508", "otherNonCurrentLiabilities": "1069000", "totalNonCurrentLiabilities": "10326399", "cashAndShortTermInvestments": "1766441", "commonStockSharesOutstanding": "3625005", "intangibleAssetsExcludingGoodwill": "35907000", "cashAndCashEquivalentsAtCarryingValue": "1766441", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8376416", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "16510886", "operatingCashflow": "-3800872", "capitalExpenditures": "889488", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3604488", "cashflowFromInvestment": "-845810", "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": "1410880", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "income_statement": { "revenue": 46054398, "cost_of_revenue": 38620491, "gross_profit": 7433907, "ebit": -3421409, "ebitda": -3065161, "pretax_income": -3937034, "tax_provision": 251174, "net_income": -4188208, "net_income_to_common": -4188208, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1766441, "total_current_assets": 106629353, "total_assets": 146675280, "short_term_debt": 1757105857, "long_term_debt": null, "total_debt": 1757105857, "total_liabilities": 117393537, "total_equity": 29281743, "shares_outstanding": 3625005, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1900436, "capital_expenditure": 444744, "free_cash_flow": -1455692, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183881, "ticker_id": 8550, "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:38.463661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3421409", "ebitda": "-3065161", "netIncome": "-4188208", "grossProfit": "7433907", "depreciation": "None", "totalRevenue": "46054398", "costOfRevenue": "38620491", "interestIncome": "None", "incomeBeforeTax": "-3937034", "interestExpense": "None", "operatingIncome": "-3421409", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "251174", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10846124", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38620491", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "356248", "sellingGeneralAndAdministrative": "6860329", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "7187800", "commonStock": "14694327", "currentDebt": "None", "investments": "None", "totalAssets": "146675280", "longTermDebt": "None", "shortTermDebt": "1757105857", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "13577844", "totalLiabilities": "117393537", "otherCurrentAssets": "3550764149", "totalCurrentAssets": "106629353", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89774962", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40045927", "currentAccountsPayable": "12719160", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "75785686", "totalShareholderEquity": "29281743", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "96271682983", "totalCurrentLiabilities": "98041508", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19352029", "cashAndShortTermInvestments": "1766441", "commonStockSharesOutstanding": "3625005", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1766441", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4188208", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "None", "changeInInventory": "8255443", "operatingCashflow": "-1900436", "capitalExpenditures": "444744", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1802244", "cashflowFromInvestment": "-422905", "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": "705440", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 46054398, "cost_of_revenue": 38620491, "gross_profit": 7433907, "research_and_development": null, "selling_general_admin": 6860329, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3421409, "depreciation_amortisation": 356248, "ebitda": -3065161, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -3937034, "tax_provision": 251174, "effective_tax_rate": null, "net_income": -4188208, "net_income_continuing_ops": null, "net_income_to_common": -4188208, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1766441, "short_term_investments": null, "net_receivables": 89774962, "inventory": 7187800, "other_current_assets": null, "total_current_assets": 106629353, "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": 40045927, "total_assets": 146675280, "short_term_debt": 1757105857, "accounts_payable": 12719160, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98041508, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19352029, "total_liabilities": 117393537, "total_debt": 1757105857, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13577844, "total_equity": 29281743, "shares_outstanding": 3625005, "operating_cash_flow": -1900436, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 444744, "acquisitions": null, "other_investing": null, "investing_cash_flow": -422905, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1802244, "free_cash_flow": -1455692, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3421409", "ebitda": "-3065161", "netIncome": "-4188208", "grossProfit": "7433907", "depreciation": "None", "totalRevenue": "46054398", "costOfRevenue": "38620491", "interestIncome": "None", "incomeBeforeTax": "-3937034", "interestExpense": "None", "operatingIncome": "-3421409", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "251174", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10846124", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38620491", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "356248", "sellingGeneralAndAdministrative": "6860329", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "7187800", "commonStock": "14694327", "currentDebt": "None", "investments": "None", "totalAssets": "146675280", "longTermDebt": "None", "shortTermDebt": "1757105857", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "13577844", "totalLiabilities": "117393537", "otherCurrentAssets": "3550764149", "totalCurrentAssets": "106629353", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89774962", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40045927", "currentAccountsPayable": "12719160", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "75785686", "totalShareholderEquity": "29281743", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "96271682983", "totalCurrentLiabilities": "98041508", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19352029", "cashAndShortTermInvestments": "1766441", "commonStockSharesOutstanding": "3625005", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1766441", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4188208", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "None", "changeInInventory": "8255443", "operatingCashflow": "-1900436", "capitalExpenditures": "444744", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1802244", "cashflowFromInvestment": "-422905", "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": "705440", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 7, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-03-31" }, "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" ] } } }