{ "ticker": { "uuid": "2f7d19da-673a-42c6-9601-3bd13c81bb68", "symbol": "FMFC", "name": "Kandal M Venture Limited Class A Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Footwear & Accessories", "page_url": "https://sharemaestro.com/factors/ticker/2f7d19da-673a-42c6-9601-3bd13c81bb68/", "api_url": "https://sharemaestro.com/factors/api/tickers/2f7d19da-673a-42c6-9601-3bd13c81bb68/" }, "ticker_metadata": { "id": 6087, "uuid": "2f7d19da-673a-42c6-9601-3bd13c81bb68", "symbol": "FMFC", "name": "Kandal M Venture Limited Class A Ordinary Shares", "asset_type": "equity", "market_cap": 6589800, "stock_exchange_id": 2, "industry": "Footwear & Accessories", "sector": "Consumer Cyclical", "description": "Kandal M Venture Limited, manufactures, trades in, and sells handbags in the United States, Europe, Canada, Japan, and internationally.", "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": "2f7d19da-673a-42c6-9601-3bd13c81bb68", "symbol": "FMFC", "name": "Kandal M Venture Limited Class A Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Footwear & Accessories", "page_url": "https://sharemaestro.com/factors/ticker/2f7d19da-673a-42c6-9601-3bd13c81bb68/", "api_url": "https://sharemaestro.com/factors/api/tickers/2f7d19da-673a-42c6-9601-3bd13c81bb68/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.59, "value": 0.53, "quality": 0.52, "momentum": 0.53, "coverage": 0.879, "confidence": 0.66, "delta": null }, "headline_factors": { "price": 0.38, "market_cap": 6954000, "pe_ratio": 33.1659, "earnings_yield": 0.0302, "ebitda_to_ev": 0.1027, "shareholder_yield": 0, "roe": 0.0263, "piotroski_f_score": 5, "momentum_12_1": null, "volatility_252d": 1.5081 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:37.076818+00:00", "batch_id": "" }, "size": { "price_close": 0.38, "market_cap": 6954000, "market_cap_usd": 6954000, "enterprise_value": 10459719, "shares_outstanding": 18300000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 33.1659, "pb_ratio": 0.8712, "ptbv_ratio": 0.8712, "ps_ratio": 0.4046, "pcf_ratio": 3.2578, "pfcf_ratio": 3.2325, "ev_ebitda": 9.7405, "ev_ebit": 12.8978, "ev_sales": 0.6086, "ev_fcf": 4.8621, "earnings_yield": 0.0302, "fcf_yield": 0.2057, "price_to_sales": 0.4046, "price_to_book": 0.8712, "price_to_cashflow": 3.2578, "ebitda_to_ev": 0.1027, "sales_yield": 1.6431 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1953, "operating_margin": 0.0472, "net_margin": 0.0122, "ebitda_margin": 0.0625, "fcf_margin": 0.1252, "roe": 0.0263, "roa": 0.0206, "roic": 0.0646, "roc_greenblatt": null, "asset_turnover": 1.6876, "cash_conversion": 10.2601, "accruals_ratio": -0.189, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": 5.142, "earnings_stability_5y": 2.6899, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3297, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.2758, "net_debt_to_ebitda": 3.2647, "debt_to_assets": 0.5076, "interest_coverage": 1.3934, "current_ratio": 4.4559, "quick_ratio": 3.5046, "net_debt": 3505719, "local_beta": 0.0032, "volatility_252d": 1.5081, "volatility_60d": 3.4576, "max_drawdown_12m": -0.9799, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 1.5255, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0734, "price_return_3m": -0.0874, "price_return_6m": -0.2047, "price_return_9m": -0.966, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.2047, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.9754, "distance_from_52w_low": 0.2238, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 17186677, "gross_profit_ttm": 3357206, "ebit_ttm": 810967, "ebitda_ttm": 1073834, "net_income_ttm": 209673, "eps_diluted_ttm": 0.0115, "operating_cash_flow_ttm": 2134565, "capital_expenditure_ttm": 16710, "fcf_ttm": 2151275, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 582013, "cash_and_equivalents": 1663797, "total_current_assets": 9610813, "total_current_liabilities": 2156869, "net_ppe": null, "total_assets": 10184052, "total_debt": 5169516, "total_equity": 7982494, "net_working_capital": 10959663, "book_value_per_share": 0.4362, "retained_earnings": 3041656, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.4362 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 47, "quality_composite": 48, "momentum_composite": 47, "growth_composite": 47, "yield_composite": 47, "svqf_composite": 48, "vc1_composite": 47, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 41, "quality_value_composite": 0.525, "os_score": 0.59, "value_percentile": 0.53, "quality_percentile": 0.52, "momentum_percentile": 0.53, "factor_coverage": 0.879, "signal_confidence": 0.66, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 58, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1664, "ticker_id": 6087, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:37.076818+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.38, "market_cap": 6954000, "market_cap_usd": 6954000, "enterprise_value": 10459719, "shares_outstanding": 18300000, "fx_rate_to_usd": null, "pe_ratio": 33.1659298, "pb_ratio": 0.87115631, "ptbv_ratio": 0.87115631, "ps_ratio": 0.40461574, "pcf_ratio": 3.25780663, "pfcf_ratio": 3.23250166, "ev_ebitda": 9.74053625, "ev_ebit": 12.89783555, "ev_sales": 0.60859461, "ev_fcf": 4.86210224, "earnings_yield": 0.03015142, "fcf_yield": 0.20567235, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.1953377, "operating_margin": 0.04718579, "net_margin": 0.01219974, "ebitda_margin": 0.06248061, "fcf_margin": 0.12517108, "roe": 0.0262666, "roa": 0.02058837, "roic": 0.06464649, "roc_greenblatt": null, "asset_turnover": 1.68760696, "cash_conversion": 10.26014318, "accruals_ratio": -0.18901043, "sbc_to_revenue": null, "debt_to_equity": 0.27579827, "net_debt_to_ebitda": 3.26467499, "debt_to_assets": 0.50760896, "interest_coverage": 1.39338297, "current_ratio": 4.45590947, "quick_ratio": 3.50459439, "net_debt": 3505719, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 1.5254674, "piotroski_f_score": 5, "altman_z_score": 5.14203662, "earnings_stability_5y": 2.689928, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07339673, "price_return_3m": -0.08741595, "price_return_6m": -0.20468815, "price_return_9m": -0.9659803, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.9753886, "distance_from_52w_low": 0.22383253, "relative_strength": null, "local_beta": 0.0032, "volatility_252d": 1.508104, "volatility_60d": 3.457582, "max_drawdown_12m": -0.9798899, "revenue_ttm": 17186677, "gross_profit_ttm": 3357206, "ebit_ttm": 810967, "ebitda_ttm": 1073834, "net_income_ttm": 209673, "eps_diluted_ttm": 0.01145754, "operating_cash_flow_ttm": 2134565, "capital_expenditure_ttm": 16710, "fcf_ttm": 2151275, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 582013, "cash_and_equivalents": 1663797, "total_current_assets": 9610813, "total_current_liabilities": 2156869, "net_ppe": null, "total_assets": 10184052, "total_debt": 5169516, "total_equity": 7982494, "net_working_capital": 10959663, "book_value_per_share": 0.43620186, "retained_earnings": 3041656, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.43620186, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 47, "quality_composite": 48, "momentum_composite": 47, "growth_composite": 47, "yield_composite": 47, "svqf_composite": 48, "vc1_composite": 47, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 0.879, "signal_confidence": 0.66, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 58, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.38, "os": 0.59, "value": 0.53, "quality": 0.52, "momentum": 0.53, "confidence": 0.66, "coverage": 0.879, "pe_ratio": 33.1659, "earnings_yield": 0.0302, "shareholder_yield": 0, "roe": 0.0263, "momentum_12_1": null, "complete_fields": { "id": 1664, "ticker_id": 6087, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:37.076818+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.38, "market_cap": 6954000, "market_cap_usd": 6954000, "enterprise_value": 10459719, "shares_outstanding": 18300000, "fx_rate_to_usd": null, "pe_ratio": 33.1659298, "pb_ratio": 0.87115631, "ptbv_ratio": 0.87115631, "ps_ratio": 0.40461574, "pcf_ratio": 3.25780663, "pfcf_ratio": 3.23250166, "ev_ebitda": 9.74053625, "ev_ebit": 12.89783555, "ev_sales": 0.60859461, "ev_fcf": 4.86210224, "earnings_yield": 0.03015142, "fcf_yield": 0.20567235, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.1953377, "operating_margin": 0.04718579, "net_margin": 0.01219974, "ebitda_margin": 0.06248061, "fcf_margin": 0.12517108, "roe": 0.0262666, "roa": 0.02058837, "roic": 0.06464649, "roc_greenblatt": null, "asset_turnover": 1.68760696, "cash_conversion": 10.26014318, "accruals_ratio": -0.18901043, "sbc_to_revenue": null, "debt_to_equity": 0.27579827, "net_debt_to_ebitda": 3.26467499, "debt_to_assets": 0.50760896, "interest_coverage": 1.39338297, "current_ratio": 4.45590947, "quick_ratio": 3.50459439, "net_debt": 3505719, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 1.5254674, "piotroski_f_score": 5, "altman_z_score": 5.14203662, "earnings_stability_5y": 2.689928, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07339673, "price_return_3m": -0.08741595, "price_return_6m": -0.20468815, "price_return_9m": -0.9659803, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.9753886, "distance_from_52w_low": 0.22383253, "relative_strength": null, "local_beta": 0.0032, "volatility_252d": 1.508104, "volatility_60d": 3.457582, "max_drawdown_12m": -0.9798899, "revenue_ttm": 17186677, "gross_profit_ttm": 3357206, "ebit_ttm": 810967, "ebitda_ttm": 1073834, "net_income_ttm": 209673, "eps_diluted_ttm": 0.01145754, "operating_cash_flow_ttm": 2134565, "capital_expenditure_ttm": 16710, "fcf_ttm": 2151275, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 582013, "cash_and_equivalents": 1663797, "total_current_assets": 9610813, "total_current_liabilities": 2156869, "net_ppe": null, "total_assets": 10184052, "total_debt": 5169516, "total_equity": 7982494, "net_working_capital": 10959663, "book_value_per_share": 0.43620186, "retained_earnings": 3041656, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.43620186, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 47, "quality_composite": 48, "momentum_composite": 47, "growth_composite": 47, "yield_composite": 47, "svqf_composite": 48, "vc1_composite": 47, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 0.879, "signal_confidence": 0.66, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 58, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:21.577229+00:00", "is_restated": false, "income_statement": { "revenue": 17186677, "cost_of_revenue": 13829471, "gross_profit": 3357206, "ebit": 810967, "ebitda": 1073834, "pretax_income": 228954, "tax_provision": 19281, "net_income": 209673, "net_income_to_common": 209673, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102697, "total_current_assets": 9387541, "total_assets": 10068412, "short_term_debt": 5169516, "long_term_debt": null, "total_debt": 5169516, "total_liabilities": 9690308, "total_equity": 378104, "shares_outstanding": 16000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2134565, "capital_expenditure": 16710, "free_cash_flow": 2151275, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73248, "ticker_id": 6087, "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:21.577229+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "810967", "ebitda": "1073834", "netIncome": "209673", "grossProfit": "3357206", "depreciation": "None", "totalRevenue": "17186677", "costOfRevenue": "13829471", "interestIncome": "370705", "incomeBeforeTax": "228954", "interestExpense": "582013", "operatingIncome": "374917", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "19281", "reportedCurrency": "USD", "netInterestIncome": "-211308", "nonInterestIncome": "None", "operatingExpenses": "2982289", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13829471", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262867", "sellingGeneralAndAdministrative": "2647279", "netIncomeFromContinuingOperations": "209673" }, "balance": { "goodwill": "None", "inventory": "1646333", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "10068412", "longTermDebt": "None", "shortTermDebt": "5169516", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2872801", "totalLiabilities": "9690308", "otherCurrentAssets": "908076", "totalCurrentAssets": "9387541", "currentLongTermDebt": "5088600", "longTermInvestments": "None", "shortTermInvestments": "68760", "currentNetReceivables": "6730435", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "680871", "currentAccountsPayable": "2568272", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5257148", "totalShareholderEquity": "378104", "capitalLeaseObligations": "168548", "otherCurrentLiabilities": "1683737", "totalCurrentLiabilities": "9602676", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "87632", "cashAndShortTermInvestments": "102697", "commonStockSharesOutstanding": "16000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "102697", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "228954", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "147511", "operatingCashflow": "2134565", "capitalExpenditures": "16710", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1685377", "cashflowFromInvestment": "-581839", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262867", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17186677, "cost_of_revenue": 13829471, "gross_profit": 3357206, "research_and_development": null, "selling_general_admin": 2647279, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 810967, "depreciation_amortisation": 262867, "ebitda": 1073834, "interest_expense": 582013, "interest_income": null, "other_non_operating": null, "pretax_income": 228954, "tax_provision": 19281, "effective_tax_rate": null, "net_income": 209673, "net_income_continuing_ops": 209673, "net_income_to_common": 209673, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102697, "short_term_investments": 68760, "net_receivables": 6730435, "inventory": 1646333, "other_current_assets": null, "total_current_assets": 9387541, "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": 680871, "total_assets": 10068412, "short_term_debt": 5169516, "accounts_payable": 2568272, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9602676, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 87632, "total_liabilities": 9690308, "total_debt": 5169516, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2872801, "total_equity": 378104, "shares_outstanding": 16000000, "operating_cash_flow": 2134565, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16710, "acquisitions": null, "other_investing": null, "investing_cash_flow": -581839, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1685377, "free_cash_flow": 2151275, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "810967", "ebitda": "1073834", "netIncome": "209673", "grossProfit": "3357206", "depreciation": "None", "totalRevenue": "17186677", "costOfRevenue": "13829471", "interestIncome": "370705", "incomeBeforeTax": "228954", "interestExpense": "582013", "operatingIncome": "374917", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "19281", "reportedCurrency": "USD", "netInterestIncome": "-211308", "nonInterestIncome": "None", "operatingExpenses": "2982289", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13829471", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262867", "sellingGeneralAndAdministrative": "2647279", "netIncomeFromContinuingOperations": "209673" }, "balance": { "goodwill": "None", "inventory": "1646333", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "10068412", "longTermDebt": "None", "shortTermDebt": "5169516", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2872801", "totalLiabilities": "9690308", "otherCurrentAssets": "908076", "totalCurrentAssets": "9387541", "currentLongTermDebt": "5088600", "longTermInvestments": "None", "shortTermInvestments": "68760", "currentNetReceivables": "6730435", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "680871", "currentAccountsPayable": "2568272", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5257148", "totalShareholderEquity": "378104", "capitalLeaseObligations": "168548", "otherCurrentLiabilities": "1683737", "totalCurrentLiabilities": "9602676", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "87632", "cashAndShortTermInvestments": "102697", "commonStockSharesOutstanding": "16000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "102697", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "228954", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "147511", "operatingCashflow": "2134565", "capitalExpenditures": "16710", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1685377", "cashflowFromInvestment": "-581839", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262867", "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": "2026-06-06T20:53:21.577229+00:00", "is_restated": false, "income_statement": { "revenue": 13971743, "cost_of_revenue": 10604640, "gross_profit": 3367103, "ebit": 1701356, "ebitda": 1968957, "pretax_income": 1297633, "tax_provision": 178101, "net_income": 1119532, "net_income_to_common": 1119532, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235348, "total_current_assets": 9268235, "total_assets": 10179105, "short_term_debt": 2898444, "long_term_debt": 4360385, "total_debt": 7258829, "total_liabilities": 10010674, "total_equity": 168431, "shares_outstanding": 18000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3138768, "capital_expenditure": 22972, "free_cash_flow": 3161740, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73253, "ticker_id": 6087, "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:21.577229+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1701356", "ebitda": "1968957", "netIncome": "1119532", "grossProfit": "3367103", "depreciation": "None", "totalRevenue": "13971743", "costOfRevenue": "10604640", "interestIncome": "165368", "incomeBeforeTax": "1297633", "interestExpense": "403723", "operatingIncome": "1482047", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "178101", "reportedCurrency": "USD", "netInterestIncome": "-238355", "nonInterestIncome": "None", "operatingExpenses": "1885056", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10604640", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267601", "sellingGeneralAndAdministrative": "1613200", "netIncomeFromContinuingOperations": "1119532" }, "balance": { "goodwill": "None", "inventory": "1802723", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "10179105", "longTermDebt": "4360385", "shortTermDebt": "2898444", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2663128", "totalLiabilities": "10010674", "otherCurrentAssets": "316657", "totalCurrentAssets": "9268235", "currentLongTermDebt": "2823729", "longTermInvestments": "None", "shortTermInvestments": "68440", "currentNetReceivables": "6913507", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "910870", "currentAccountsPayable": "1653660", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7427378", "totalShareholderEquity": "168431", "capitalLeaseObligations": "243264", "otherCurrentLiabilities": "348628", "totalCurrentLiabilities": "5481740", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4528934", "cashAndShortTermInvestments": "235348", "commonStockSharesOutstanding": "18000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "235348", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1297633", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1519269", "operatingCashflow": "3138768", "capitalExpenditures": "22972", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3011277", "cashflowFromInvestment": "-253614", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267601", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13971743, "cost_of_revenue": 10604640, "gross_profit": 3367103, "research_and_development": null, "selling_general_admin": 1613200, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1701356, "depreciation_amortisation": 267601, "ebitda": 1968957, "interest_expense": 403723, "interest_income": null, "other_non_operating": null, "pretax_income": 1297633, "tax_provision": 178101, "effective_tax_rate": null, "net_income": 1119532, "net_income_continuing_ops": 1119532, "net_income_to_common": 1119532, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 235348, "short_term_investments": 68440, "net_receivables": 6913507, "inventory": 1802723, "other_current_assets": null, "total_current_assets": 9268235, "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": 910870, "total_assets": 10179105, "short_term_debt": 2898444, "accounts_payable": 1653660, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5481740, "long_term_debt": 4360385, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4528934, "total_liabilities": 10010674, "total_debt": 7258829, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2663128, "total_equity": 168431, "shares_outstanding": 18000000, "operating_cash_flow": 3138768, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22972, "acquisitions": null, "other_investing": null, "investing_cash_flow": -253614, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3011277, "free_cash_flow": 3161740, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1701356", "ebitda": "1968957", "netIncome": "1119532", "grossProfit": "3367103", "depreciation": "None", "totalRevenue": "13971743", "costOfRevenue": "10604640", "interestIncome": "165368", "incomeBeforeTax": "1297633", "interestExpense": "403723", "operatingIncome": "1482047", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "178101", "reportedCurrency": "USD", "netInterestIncome": "-238355", "nonInterestIncome": "None", "operatingExpenses": "1885056", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10604640", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267601", "sellingGeneralAndAdministrative": "1613200", "netIncomeFromContinuingOperations": "1119532" }, "balance": { "goodwill": "None", "inventory": "1802723", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "10179105", "longTermDebt": "4360385", "shortTermDebt": "2898444", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2663128", "totalLiabilities": "10010674", "otherCurrentAssets": "316657", "totalCurrentAssets": "9268235", "currentLongTermDebt": "2823729", "longTermInvestments": "None", "shortTermInvestments": "68440", "currentNetReceivables": "6913507", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "910870", "currentAccountsPayable": "1653660", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7427378", "totalShareholderEquity": "168431", "capitalLeaseObligations": "243264", "otherCurrentLiabilities": "348628", "totalCurrentLiabilities": "5481740", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4528934", "cashAndShortTermInvestments": "235348", "commonStockSharesOutstanding": "18000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "235348", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1297633", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1519269", "operatingCashflow": "3138768", "capitalExpenditures": "22972", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3011277", "cashflowFromInvestment": "-253614", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267601", "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": "2026-06-06T20:53:21.577229+00:00", "is_restated": false, "income_statement": { "revenue": 13471471, "cost_of_revenue": 10659109, "gross_profit": 2812362, "ebit": 1042750, "ebitda": 1352916, "pretax_income": 855308, "tax_provision": 110809, "net_income": 744499, "net_income_to_common": 744499, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 361471, "total_current_assets": 4749459, "total_assets": 5891329, "short_term_debt": 303049, "long_term_debt": 576923, "total_debt": 879972, "total_liabilities": 6842117, "total_equity": -950788, "shares_outstanding": 18000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2174592, "capital_expenditure": 9981, "free_cash_flow": 2184573, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73255, "ticker_id": 6087, "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:21.577229+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1042750", "ebitda": "1352916", "netIncome": "744499", "grossProfit": "2812362", "depreciation": "None", "totalRevenue": "13471471", "costOfRevenue": "10659109", "interestIncome": "13883", "incomeBeforeTax": "855308", "interestExpense": "187442", "operatingIncome": "989330", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "110809", "reportedCurrency": "USD", "netInterestIncome": "-173559", "nonInterestIncome": "None", "operatingExpenses": "1823032", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10659109", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "310166", "sellingGeneralAndAdministrative": "1596032", "netIncomeFromContinuingOperations": "744499" }, "balance": { "goodwill": "None", "inventory": "3387762", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "5891329", "longTermDebt": "576923", "shortTermDebt": "303049", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1543596", "totalLiabilities": "6842117", "otherCurrentAssets": "85198", "totalCurrentAssets": "4749459", "currentLongTermDebt": "234060", "longTermInvestments": "None", "shortTermInvestments": "70740", "currentNetReceivables": "915028", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1141870", "currentAccountsPayable": "2118561", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1123236", "totalShareholderEquity": "-950788", "capitalLeaseObligations": "312253", "otherCurrentLiabilities": "3448120", "totalCurrentLiabilities": "5990205", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "851912", "cashAndShortTermInvestments": "361471", "commonStockSharesOutstanding": "18000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "361471", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "855308", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "285688", "operatingCashflow": "2174592", "capitalExpenditures": "9981", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1919831", "cashflowFromInvestment": "-9981", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "310166", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13471471, "cost_of_revenue": 10659109, "gross_profit": 2812362, "research_and_development": null, "selling_general_admin": 1596032, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1042750, "depreciation_amortisation": 310166, "ebitda": 1352916, "interest_expense": 187442, "interest_income": null, "other_non_operating": null, "pretax_income": 855308, "tax_provision": 110809, "effective_tax_rate": null, "net_income": 744499, "net_income_continuing_ops": 744499, "net_income_to_common": 744499, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 361471, "short_term_investments": 70740, "net_receivables": 915028, "inventory": 3387762, "other_current_assets": null, "total_current_assets": 4749459, "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": 1141870, "total_assets": 5891329, "short_term_debt": 303049, "accounts_payable": 2118561, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5990205, "long_term_debt": 576923, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 851912, "total_liabilities": 6842117, "total_debt": 879972, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1543596, "total_equity": -950788, "shares_outstanding": 18000000, "operating_cash_flow": 2174592, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9981, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9981, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1919831, "free_cash_flow": 2184573, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1042750", "ebitda": "1352916", "netIncome": "744499", "grossProfit": "2812362", "depreciation": "None", "totalRevenue": "13471471", "costOfRevenue": "10659109", "interestIncome": "13883", "incomeBeforeTax": "855308", "interestExpense": "187442", "operatingIncome": "989330", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "110809", "reportedCurrency": "USD", "netInterestIncome": "-173559", "nonInterestIncome": "None", "operatingExpenses": "1823032", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10659109", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "310166", "sellingGeneralAndAdministrative": "1596032", "netIncomeFromContinuingOperations": "744499" }, "balance": { "goodwill": "None", "inventory": "3387762", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "5891329", "longTermDebt": "576923", "shortTermDebt": "303049", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1543596", "totalLiabilities": "6842117", "otherCurrentAssets": "85198", "totalCurrentAssets": "4749459", "currentLongTermDebt": "234060", "longTermInvestments": "None", "shortTermInvestments": "70740", "currentNetReceivables": "915028", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1141870", "currentAccountsPayable": "2118561", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1123236", "totalShareholderEquity": "-950788", "capitalLeaseObligations": "312253", "otherCurrentLiabilities": "3448120", "totalCurrentLiabilities": "5990205", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "851912", "cashAndShortTermInvestments": "361471", "commonStockSharesOutstanding": "18000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "361471", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "855308", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "285688", "operatingCashflow": "2174592", "capitalExpenditures": "9981", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1919831", "cashflowFromInvestment": "-9981", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "310166", "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": "2026-06-06T20:53:21.577229+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": 1663797, "total_current_assets": 9610813, "total_assets": 10184052, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2201558, "total_equity": 7982494, "shares_outstanding": 18300000, "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": 73245, "ticker_id": 6087, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:21.577229+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "2051862", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "10184052", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3041656", "totalLiabilities": "2201558", "otherCurrentAssets": "None", "totalCurrentAssets": "9610813", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1318951", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "573239", "currentAccountsPayable": "1067036", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "7982494", "capitalLeaseObligations": "128896", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2156869", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "44689", "cashAndShortTermInvestments": "1663797", "commonStockSharesOutstanding": "18300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1663797", "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": 1663797, "short_term_investments": null, "net_receivables": 1318951, "inventory": 2051862, "other_current_assets": null, "total_current_assets": 9610813, "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": 573239, "total_assets": 10184052, "short_term_debt": null, "accounts_payable": 1067036, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2156869, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 44689, "total_liabilities": 2201558, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3041656, "total_equity": 7982494, "shares_outstanding": 18300000, "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": "2051862", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "10184052", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3041656", "totalLiabilities": "2201558", "otherCurrentAssets": "None", "totalCurrentAssets": "9610813", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1318951", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "573239", "currentAccountsPayable": "1067036", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "7982494", "capitalLeaseObligations": "128896", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2156869", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "44689", "cashAndShortTermInvestments": "1663797", "commonStockSharesOutstanding": "18300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1663797", "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": "2026-06-06T20:53:21.577229+00:00", "is_restated": false, "income_statement": { "revenue": 3831606, "cost_of_revenue": 3286349, "gross_profit": 545257, "ebit": -284694, "ebitda": -236447, "pretax_income": -625036, "tax_provision": -183088, "net_income": -220974, "net_income_to_common": -220974, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102697, "total_current_assets": 9387541, "total_assets": 10068412, "short_term_debt": 5169516, "long_term_debt": null, "total_debt": 5169516, "total_liabilities": 9690308, "total_equity": 378104, "shares_outstanding": 16000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -46848, "capital_expenditure": 482, "free_cash_flow": -46366, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73246, "ticker_id": 6087, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:21.577229+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-284694", "ebitda": "-236447", "netIncome": "-220974", "grossProfit": "545257", "depreciation": "None", "totalRevenue": "3831606", "costOfRevenue": "3286349", "interestIncome": "None", "incomeBeforeTax": "-625036", "interestExpense": "251234", "operatingIncome": "-569389", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-183088", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "829951", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3286349", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48247", "sellingGeneralAndAdministrative": "770393", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1646333", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "10068412", "longTermDebt": "None", "shortTermDebt": "5169516", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "2872801", "totalLiabilities": "9690308", "otherCurrentAssets": "908076", "totalCurrentAssets": "9387541", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "68760", "currentNetReceivables": "6730435", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "680871", "currentAccountsPayable": "2568272", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5257148", "totalShareholderEquity": "378104", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1683737", "totalCurrentLiabilities": "9602676", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "87632", "cashAndShortTermInvestments": "102697", "commonStockSharesOutstanding": "16000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "102697", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-220974", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "-130977", "operatingCashflow": "-46848", "capitalExpenditures": "482", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "661563", "cashflowFromInvestment": "-545655", "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": "65558", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3831606, "cost_of_revenue": 3286349, "gross_profit": 545257, "research_and_development": null, "selling_general_admin": 770393, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -284694, "depreciation_amortisation": 48247, "ebitda": -236447, "interest_expense": 251234, "interest_income": null, "other_non_operating": null, "pretax_income": -625036, "tax_provision": -183088, "effective_tax_rate": null, "net_income": -220974, "net_income_continuing_ops": null, "net_income_to_common": -220974, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102697, "short_term_investments": 68760, "net_receivables": 6730435, "inventory": 1646333, "other_current_assets": null, "total_current_assets": 9387541, "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": 680871, "total_assets": 10068412, "short_term_debt": 5169516, "accounts_payable": 2568272, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9602676, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 87632, "total_liabilities": 9690308, "total_debt": 5169516, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2872801, "total_equity": 378104, "shares_outstanding": 16000000, "operating_cash_flow": -46848, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 482, "acquisitions": null, "other_investing": null, "investing_cash_flow": -545655, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 661563, "free_cash_flow": -46366, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-284694", "ebitda": "-236447", "netIncome": "-220974", "grossProfit": "545257", "depreciation": "None", "totalRevenue": "3831606", "costOfRevenue": "3286349", "interestIncome": "None", "incomeBeforeTax": "-625036", "interestExpense": "251234", "operatingIncome": "-569389", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-183088", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "829951", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3286349", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48247", "sellingGeneralAndAdministrative": "770393", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1646333", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "10068412", "longTermDebt": "None", "shortTermDebt": "5169516", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "2872801", "totalLiabilities": "9690308", "otherCurrentAssets": "908076", "totalCurrentAssets": "9387541", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "68760", "currentNetReceivables": "6730435", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "680871", "currentAccountsPayable": "2568272", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5257148", "totalShareholderEquity": "378104", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1683737", "totalCurrentLiabilities": "9602676", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "87632", "cashAndShortTermInvestments": "102697", "commonStockSharesOutstanding": "16000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "102697", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-220974", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "-130977", "operatingCashflow": "-46848", "capitalExpenditures": "482", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "661563", "cashflowFromInvestment": "-545655", "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": "65558", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:21.577229+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": 102697, "total_current_assets": 9387541, "total_assets": 10068412, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 9690308, "total_equity": 378104, "shares_outstanding": 18000000, "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": 73247, "ticker_id": 6087, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:21.577229+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "1646333", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "10068412", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2872801", "totalLiabilities": "9690308", "otherCurrentAssets": "None", "totalCurrentAssets": "9387541", "currentLongTermDebt": "5088600", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1189904", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "680871", "currentAccountsPayable": "2568272", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "378104", "capitalLeaseObligations": "168548", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "9602676", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "87632", "cashAndShortTermInvestments": "102697", "commonStockSharesOutstanding": "18000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "102697", "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": 102697, "short_term_investments": null, "net_receivables": 1189904, "inventory": 1646333, "other_current_assets": null, "total_current_assets": 9387541, "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": 680871, "total_assets": 10068412, "short_term_debt": null, "accounts_payable": 2568272, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9602676, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 87632, "total_liabilities": 9690308, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2872801, "total_equity": 378104, "shares_outstanding": 18000000, "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": "1646333", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "10068412", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2872801", "totalLiabilities": "9690308", "otherCurrentAssets": "None", "totalCurrentAssets": "9387541", "currentLongTermDebt": "5088600", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1189904", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "680871", "currentAccountsPayable": "2568272", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "378104", "capitalLeaseObligations": "168548", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "9602676", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "87632", "cashAndShortTermInvestments": "102697", "commonStockSharesOutstanding": "18000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "102697", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:21.577229+00:00", "is_restated": false, "income_statement": { "revenue": 3831606, "cost_of_revenue": 3286349, "gross_profit": 545257, "ebit": -284694, "ebitda": -236447, "pretax_income": -312518, "tax_provision": -91544, "net_income": -220974, "net_income_to_common": -220974, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102697, "total_current_assets": 9387541, "total_assets": 10068412, "short_term_debt": 5169516, "long_term_debt": null, "total_debt": 5169516, "total_liabilities": 9690308, "total_equity": 378104, "shares_outstanding": 16000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 101429, "capital_expenditure": 482, "free_cash_flow": 101911, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73249, "ticker_id": 6087, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:21.577229+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-284694", "ebitda": "-236447", "netIncome": "-220974", "grossProfit": "545257", "depreciation": "None", "totalRevenue": "3831606", "costOfRevenue": "3286349", "interestIncome": "None", "incomeBeforeTax": "-312518", "interestExpense": "None", "operatingIncome": "-284694", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-91544", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "829951", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3286349", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48247", "sellingGeneralAndAdministrative": "770393", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1646333", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "10068412", "longTermDebt": "None", "shortTermDebt": "5169516", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "2872801", "totalLiabilities": "9690308", "otherCurrentAssets": "6379847", "totalCurrentAssets": "9387541", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "68760", "currentNetReceivables": "1189904", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "680871", "currentAccountsPayable": "2568272", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5257148", "totalShareholderEquity": "378104", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1864888", "totalCurrentLiabilities": "9602676", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "87632", "cashAndShortTermInvestments": "102697", "commonStockSharesOutstanding": "16000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "102697", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-220974", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "-130977", "operatingCashflow": "101429", "capitalExpenditures": "482", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "205928", "cashflowFromInvestment": "-272828", "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": "65558", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3831606, "cost_of_revenue": 3286349, "gross_profit": 545257, "research_and_development": null, "selling_general_admin": 770393, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -284694, "depreciation_amortisation": 48247, "ebitda": -236447, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -312518, "tax_provision": -91544, "effective_tax_rate": null, "net_income": -220974, "net_income_continuing_ops": null, "net_income_to_common": -220974, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102697, "short_term_investments": 68760, "net_receivables": 1189904, "inventory": 1646333, "other_current_assets": null, "total_current_assets": 9387541, "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": 680871, "total_assets": 10068412, "short_term_debt": 5169516, "accounts_payable": 2568272, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9602676, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 87632, "total_liabilities": 9690308, "total_debt": 5169516, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2872801, "total_equity": 378104, "shares_outstanding": 16000000, "operating_cash_flow": 101429, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 482, "acquisitions": null, "other_investing": null, "investing_cash_flow": -272828, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 205928, "free_cash_flow": 101911, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-284694", "ebitda": "-236447", "netIncome": "-220974", "grossProfit": "545257", "depreciation": "None", "totalRevenue": "3831606", "costOfRevenue": "3286349", "interestIncome": "None", "incomeBeforeTax": "-312518", "interestExpense": "None", "operatingIncome": "-284694", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-91544", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "829951", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3286349", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48247", "sellingGeneralAndAdministrative": "770393", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1646333", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "10068412", "longTermDebt": "None", "shortTermDebt": "5169516", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "2872801", "totalLiabilities": "9690308", "otherCurrentAssets": "6379847", "totalCurrentAssets": "9387541", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "68760", "currentNetReceivables": "1189904", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "680871", "currentAccountsPayable": "2568272", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5257148", "totalShareholderEquity": "378104", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1864888", "totalCurrentLiabilities": "9602676", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "87632", "cashAndShortTermInvestments": "102697", "commonStockSharesOutstanding": "16000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "102697", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-220974", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "-130977", "operatingCashflow": "101429", "capitalExpenditures": "482", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "205928", "cashflowFromInvestment": "-272828", "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": "65558", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:21.577229+00:00", "is_restated": false, "income_statement": { "revenue": 4761733, "cost_of_revenue": 3628387, "gross_profit": 1133346, "ebit": 472153, "ebitda": 520719, "pretax_income": 426995, "tax_provision": 101185, "net_income": 325811, "net_income_to_common": 325811, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33637, "total_current_assets": 9607968, "total_assets": 10410899, "short_term_debt": 5448311, "long_term_debt": null, "total_debt": 5448311, "total_liabilities": 9590340, "total_equity": 820559, "shares_outstanding": 16000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1602753, "capital_expenditure": 7873, "free_cash_flow": 1610626, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73250, "ticker_id": 6087, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:21.577229+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "472153", "ebitda": "520719", "netIncome": "325811", "grossProfit": "1133346", "depreciation": "None", "totalRevenue": "4761733", "costOfRevenue": "3628387", "interestIncome": "None", "incomeBeforeTax": "426995", "interestExpense": "330779", "operatingIncome": "472153", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "101185", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "661193", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3628387", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48566", "sellingGeneralAndAdministrative": "568549", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1393258", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "10410899", "longTermDebt": "None", "shortTermDebt": "5448311", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3314749", "totalLiabilities": "9590340", "otherCurrentAssets": "329510", "totalCurrentAssets": "9607968", "currentLongTermDebt": "5370557", "longTermInvestments": "None", "shortTermInvestments": "68560", "currentNetReceivables": "7851563", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "802931", "currentAccountsPayable": "2594539", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5577208", "totalShareholderEquity": "820559", "capitalLeaseObligations": "206651", "otherCurrentLiabilities": "557472", "totalCurrentLiabilities": "9461443", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "128897", "cashAndShortTermInvestments": "33637", "commonStockSharesOutstanding": "16000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33637", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "325811", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "204733", "operatingCashflow": "1602753", "capitalExpenditures": "7873", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1768280", "cashflowFromInvestment": "-36184", "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": "65876", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4761733, "cost_of_revenue": 3628387, "gross_profit": 1133346, "research_and_development": null, "selling_general_admin": 568549, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 472153, "depreciation_amortisation": 48566, "ebitda": 520719, "interest_expense": 330779, "interest_income": null, "other_non_operating": null, "pretax_income": 426995, "tax_provision": 101185, "effective_tax_rate": null, "net_income": 325811, "net_income_continuing_ops": null, "net_income_to_common": 325811, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33637, "short_term_investments": 68560, "net_receivables": 7851563, "inventory": 1393258, "other_current_assets": null, "total_current_assets": 9607968, "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": 802931, "total_assets": 10410899, "short_term_debt": 5448311, "accounts_payable": 2594539, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9461443, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 128897, "total_liabilities": 9590340, "total_debt": 5448311, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3314749, "total_equity": 820559, "shares_outstanding": 16000000, "operating_cash_flow": 1602753, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7873, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36184, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1768280, "free_cash_flow": 1610626, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "472153", "ebitda": "520719", "netIncome": "325811", "grossProfit": "1133346", "depreciation": "None", "totalRevenue": "4761733", "costOfRevenue": "3628387", "interestIncome": "None", "incomeBeforeTax": "426995", "interestExpense": "330779", "operatingIncome": "472153", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "101185", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "661193", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3628387", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48566", "sellingGeneralAndAdministrative": "568549", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1393258", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "10410899", "longTermDebt": "None", "shortTermDebt": "5448311", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3314749", "totalLiabilities": "9590340", "otherCurrentAssets": "329510", "totalCurrentAssets": "9607968", "currentLongTermDebt": "5370557", "longTermInvestments": "None", "shortTermInvestments": "68560", "currentNetReceivables": "7851563", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "802931", "currentAccountsPayable": "2594539", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5577208", "totalShareholderEquity": "820559", "capitalLeaseObligations": "206651", "otherCurrentLiabilities": "557472", "totalCurrentLiabilities": "9461443", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "128897", "cashAndShortTermInvestments": "33637", "commonStockSharesOutstanding": "16000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33637", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "325811", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "204733", "operatingCashflow": "1602753", "capitalExpenditures": "7873", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1768280", "cashflowFromInvestment": "-36184", "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": "65876", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:21.577229+00:00", "is_restated": false, "income_statement": { "revenue": 4761733, "cost_of_revenue": 3628387, "gross_profit": 1133346, "ebit": 472153, "ebitda": 520719, "pretax_income": 426995, "tax_provision": 101185, "net_income": 325811, "net_income_to_common": 325811, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33637, "total_current_assets": 9607968, "total_assets": 10410899, "short_term_debt": 5448311, "long_term_debt": null, "total_debt": 5448311, "total_liabilities": 9590340, "total_equity": 820559, "shares_outstanding": 16000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 965854, "capital_expenditure": 7873, "free_cash_flow": 973727, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73251, "ticker_id": 6087, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:21.577229+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "472153", "ebitda": "520719", "netIncome": "325811", "grossProfit": "1133346", "depreciation": "None", "totalRevenue": "4761733", "costOfRevenue": "3628387", "interestIncome": "None", "incomeBeforeTax": "426995", "interestExpense": "None", "operatingIncome": "472153", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "101185", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "661193", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3628387", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48566", "sellingGeneralAndAdministrative": "568549", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1393258", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "10410899", "longTermDebt": "None", "shortTermDebt": "5448311", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "3314749", "totalLiabilities": "9590340", "otherCurrentAssets": "7169596", "totalCurrentAssets": "9607968", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "68560", "currentNetReceivables": "942917", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "802931", "currentAccountsPayable": "2594539", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5577208", "totalShareholderEquity": "820559", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1418593", "totalCurrentLiabilities": "9461443", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "128897", "cashAndShortTermInvestments": "33637", "commonStockSharesOutstanding": "16000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33637", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "325811", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "204733", "operatingCashflow": "965854", "capitalExpenditures": "7873", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1048617", "cashflowFromInvestment": "-18092", "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": "65876", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4761733, "cost_of_revenue": 3628387, "gross_profit": 1133346, "research_and_development": null, "selling_general_admin": 568549, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 472153, "depreciation_amortisation": 48566, "ebitda": 520719, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 426995, "tax_provision": 101185, "effective_tax_rate": null, "net_income": 325811, "net_income_continuing_ops": null, "net_income_to_common": 325811, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33637, "short_term_investments": 68560, "net_receivables": 942917, "inventory": 1393258, "other_current_assets": null, "total_current_assets": 9607968, "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": 802931, "total_assets": 10410899, "short_term_debt": 5448311, "accounts_payable": 2594539, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9461443, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 128897, "total_liabilities": 9590340, "total_debt": 5448311, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3314749, "total_equity": 820559, "shares_outstanding": 16000000, "operating_cash_flow": 965854, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7873, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18092, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1048617, "free_cash_flow": 973727, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "472153", "ebitda": "520719", "netIncome": "325811", "grossProfit": "1133346", "depreciation": "None", "totalRevenue": "4761733", "costOfRevenue": "3628387", "interestIncome": "None", "incomeBeforeTax": "426995", "interestExpense": "None", "operatingIncome": "472153", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "101185", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "661193", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3628387", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48566", "sellingGeneralAndAdministrative": "568549", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1393258", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "10410899", "longTermDebt": "None", "shortTermDebt": "5448311", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "3314749", "totalLiabilities": "9590340", "otherCurrentAssets": "7169596", "totalCurrentAssets": "9607968", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "68560", "currentNetReceivables": "942917", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "802931", "currentAccountsPayable": "2594539", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5577208", "totalShareholderEquity": "820559", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1418593", "totalCurrentLiabilities": "9461443", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "128897", "cashAndShortTermInvestments": "33637", "commonStockSharesOutstanding": "16000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33637", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "325811", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "204733", "operatingCashflow": "965854", "capitalExpenditures": "7873", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1048617", "cashflowFromInvestment": "-18092", "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": "65876", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:21.577229+00:00", "is_restated": false, "income_statement": { "revenue": 2981378, "cost_of_revenue": 2231996, "gross_profit": 749382, "ebit": 290869, "ebitda": 348805, "pretax_income": 208611, "tax_provision": 31423, "net_income": 177188, "net_income_to_common": 177188, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235348, "total_current_assets": 9268235, "total_assets": 10179105, "short_term_debt": 2898444, "long_term_debt": 4360385, "total_debt": 7258829, "total_liabilities": 10010674, "total_equity": 168431, "shares_outstanding": 16000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 868607, "capital_expenditure": 10381, "free_cash_flow": 878988, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73252, "ticker_id": 6087, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:21.577229+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "290869", "ebitda": "348805", "netIncome": "177188", "grossProfit": "749382", "depreciation": "None", "totalRevenue": "2981378", "costOfRevenue": "2231996", "interestIncome": "None", "incomeBeforeTax": "208611", "interestExpense": "277754", "operatingIncome": "290869", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "31423", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "458513", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2231996", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57936", "sellingGeneralAndAdministrative": "402010", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1802723", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "10179105", "longTermDebt": "4360385", "shortTermDebt": "2898444", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2663128", "totalLiabilities": "10010674", "otherCurrentAssets": "316657", "totalCurrentAssets": "9268235", "currentLongTermDebt": "2823729", "longTermInvestments": "None", "shortTermInvestments": "68440", "currentNetReceivables": "6913507", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "910870", "currentAccountsPayable": "1653660", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7427378", "totalShareholderEquity": "168431", "capitalLeaseObligations": "243264", "otherCurrentLiabilities": "348628", "totalCurrentLiabilities": "5481740", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4528934", "cashAndShortTermInvestments": "235348", "commonStockSharesOutstanding": "16000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "235348", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177188", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "-7863", "operatingCashflow": "868607", "capitalExpenditures": "10381", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-578235", "cashflowFromInvestment": "-106533", "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": "75246", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2981378, "cost_of_revenue": 2231996, "gross_profit": 749382, "research_and_development": null, "selling_general_admin": 402010, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 290869, "depreciation_amortisation": 57936, "ebitda": 348805, "interest_expense": 277754, "interest_income": null, "other_non_operating": null, "pretax_income": 208611, "tax_provision": 31423, "effective_tax_rate": null, "net_income": 177188, "net_income_continuing_ops": null, "net_income_to_common": 177188, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 235348, "short_term_investments": 68440, "net_receivables": 6913507, "inventory": 1802723, "other_current_assets": null, "total_current_assets": 9268235, "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": 910870, "total_assets": 10179105, "short_term_debt": 2898444, "accounts_payable": 1653660, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5481740, "long_term_debt": 4360385, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4528934, "total_liabilities": 10010674, "total_debt": 7258829, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2663128, "total_equity": 168431, "shares_outstanding": 16000000, "operating_cash_flow": 868607, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10381, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106533, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -578235, "free_cash_flow": 878988, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "290869", "ebitda": "348805", "netIncome": "177188", "grossProfit": "749382", "depreciation": "None", "totalRevenue": "2981378", "costOfRevenue": "2231996", "interestIncome": "None", "incomeBeforeTax": "208611", "interestExpense": "277754", "operatingIncome": "290869", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "31423", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "458513", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2231996", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57936", "sellingGeneralAndAdministrative": "402010", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1802723", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "10179105", "longTermDebt": "4360385", "shortTermDebt": "2898444", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2663128", "totalLiabilities": "10010674", "otherCurrentAssets": "316657", "totalCurrentAssets": "9268235", "currentLongTermDebt": "2823729", "longTermInvestments": "None", "shortTermInvestments": "68440", "currentNetReceivables": "6913507", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "910870", "currentAccountsPayable": "1653660", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7427378", "totalShareholderEquity": "168431", "capitalLeaseObligations": "243264", "otherCurrentLiabilities": "348628", "totalCurrentLiabilities": "5481740", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4528934", "cashAndShortTermInvestments": "235348", "commonStockSharesOutstanding": "16000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "235348", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177188", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "-7863", "operatingCashflow": "868607", "capitalExpenditures": "10381", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-578235", "cashflowFromInvestment": "-106533", "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": "75246", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:21.577229+00:00", "is_restated": false, "income_statement": { "revenue": 2981378, "cost_of_revenue": 2231996, "gross_profit": 749382, "ebit": 290869, "ebitda": 348805, "pretax_income": 208611, "tax_provision": 31423, "net_income": 177188, "net_income_to_common": 177188, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235348, "total_current_assets": 9268235, "total_assets": 10179105, "short_term_debt": 2898444, "long_term_debt": null, "total_debt": 2898444, "total_liabilities": 10010674, "total_equity": 168431, "shares_outstanding": 16000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 572125, "capital_expenditure": 10381, "free_cash_flow": 582506, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73254, "ticker_id": 6087, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:21.577229+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "290869", "ebitda": "348805", "netIncome": "177188", "grossProfit": "749382", "depreciation": "None", "totalRevenue": "2981378", "costOfRevenue": "2231996", "interestIncome": "None", "incomeBeforeTax": "208611", "interestExpense": "None", "operatingIncome": "290869", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "31423", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "458513", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2231996", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57936", "sellingGeneralAndAdministrative": "402010", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1802723", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "10179105", "longTermDebt": "None", "shortTermDebt": "2898444", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "2663128", "totalLiabilities": "10010674", "otherCurrentAssets": "6548642", "totalCurrentAssets": "9268235", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "68440", "currentNetReceivables": "613082", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "910870", "currentAccountsPayable": "1653660", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7427378", "totalShareholderEquity": "168431", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "929636", "totalCurrentLiabilities": "5481740", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4528934", "cashAndShortTermInvestments": "235348", "commonStockSharesOutstanding": "16000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "235348", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177188", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-7863", "operatingCashflow": "572125", "capitalExpenditures": "10381", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-426939", "cashflowFromInvestment": "-53266", "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": "75246", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2981378, "cost_of_revenue": 2231996, "gross_profit": 749382, "research_and_development": null, "selling_general_admin": 402010, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 290869, "depreciation_amortisation": 57936, "ebitda": 348805, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 208611, "tax_provision": 31423, "effective_tax_rate": null, "net_income": 177188, "net_income_continuing_ops": null, "net_income_to_common": 177188, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 235348, "short_term_investments": 68440, "net_receivables": 613082, "inventory": 1802723, "other_current_assets": null, "total_current_assets": 9268235, "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": 910870, "total_assets": 10179105, "short_term_debt": 2898444, "accounts_payable": 1653660, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5481740, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4528934, "total_liabilities": 10010674, "total_debt": 2898444, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2663128, "total_equity": 168431, "shares_outstanding": 16000000, "operating_cash_flow": 572125, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10381, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53266, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -426939, "free_cash_flow": 582506, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "290869", "ebitda": "348805", "netIncome": "177188", "grossProfit": "749382", "depreciation": "None", "totalRevenue": "2981378", "costOfRevenue": "2231996", "interestIncome": "None", "incomeBeforeTax": "208611", "interestExpense": "None", "operatingIncome": "290869", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "31423", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "458513", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2231996", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57936", "sellingGeneralAndAdministrative": "402010", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1802723", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "10179105", "longTermDebt": "None", "shortTermDebt": "2898444", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "2663128", "totalLiabilities": "10010674", "otherCurrentAssets": "6548642", "totalCurrentAssets": "9268235", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "68440", "currentNetReceivables": "613082", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "910870", "currentAccountsPayable": "1653660", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7427378", "totalShareholderEquity": "168431", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "929636", "totalCurrentLiabilities": "5481740", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4528934", "cashAndShortTermInvestments": "235348", "commonStockSharesOutstanding": "16000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "235348", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177188", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-7863", "operatingCashflow": "572125", "capitalExpenditures": "10381", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-426939", "cashflowFromInvestment": "-53266", "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": "75246", "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 3, "quarterly_financial_periods": 8, "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" ] } } }