{ "ticker": { "uuid": "314b2d49-0193-4ad1-8b37-3ca7441b5b70", "symbol": "NCRA", "name": "Nocera Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/314b2d49-0193-4ad1-8b37-3ca7441b5b70/", "api_url": "https://sharemaestro.com/factors/api/tickers/314b2d49-0193-4ad1-8b37-3ca7441b5b70/" }, "ticker_metadata": { "id": 7294, "uuid": "314b2d49-0193-4ad1-8b37-3ca7441b5b70", "symbol": "NCRA", "name": "Nocera Inc", "asset_type": "equity", "market_cap": 4425200, "stock_exchange_id": 2, "industry": "Packaged Foods", "sector": "Consumer Defensive", "description": "Nocera, Inc., designs, develops and manufactures land-based recirculating aquaculture systems for fish farming in Taiwan. The company is headquartered in New Taipei City, Taiwan.", "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": "314b2d49-0193-4ad1-8b37-3ca7441b5b70", "symbol": "NCRA", "name": "Nocera Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/314b2d49-0193-4ad1-8b37-3ca7441b5b70/", "api_url": "https://sharemaestro.com/factors/api/tickers/314b2d49-0193-4ad1-8b37-3ca7441b5b70/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.41, "value": 0.45, "quality": 0.44, "momentum": 0.44, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 0.16, "market_cap": 2356402.87, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -4.4603, "piotroski_f_score": 3, "momentum_12_1": -0.7608, "volatility_252d": 1.0912 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:29.171541+00:00", "batch_id": "" }, "size": { "price_close": 0.1601, "market_cap": 2356402.8719, "market_cap_usd": 2356402.8719, "enterprise_value": 2356402.8719, "shares_outstanding": 14718319, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.7209, "ptbv_ratio": null, "ps_ratio": 0.2072, "pcf_ratio": null, "pfcf_ratio": -0.7718, "ev_ebitda": null, "ev_ebit": -0.5413, "ev_sales": 0.2072, "ev_fcf": -0.7718, "earnings_yield": null, "fcf_yield": -1.2956, "price_to_sales": 0.2072, "price_to_book": 2.7209, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 4.8258 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.0144, "operating_margin": -0.3828, "net_margin": -0.3397, "ebitda_margin": -0.1959, "fcf_margin": -0.2685, "roe": -4.4603, "roa": -0.4303, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.2668, "cash_conversion": 0.7904, "accruals_ratio": -0.0902, "sbc_to_revenue": 0.0105, "piotroski_f_score": 3, "altman_z_score": -3.7776, "earnings_stability_5y": 0.9445, "revenue_stability_5y": 0.7557, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0182, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 9.3656, "net_debt_to_ebitda": 2.3952, "debt_to_assets": 0.0035, "interest_coverage": null, "current_ratio": 8.0047, "quick_ratio": 8.0023, "net_debt": -5335395, "local_beta": 0, "volatility_252d": 1.0912, "volatility_60d": 2.3342, "max_drawdown_12m": -0.9069, "risk_adjusted_momentum": -0.6972 }, "growth": { "revenue_growth_1y": -0.1885, "revenue_growth_3y_cagr": -0.0786, "revenue_growth_5y_cagr": 0.5663, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.5137, "revenue_growth": -0.1885, "earnings_growth": null }, "momentum": { "price_return_1m": -0.3439, "price_return_3m": -0.5452, "price_return_6m": -0.8252, "price_return_9m": -0.8985, "price_return_12m": -0.843, "price_return_12m_ex1m": -0.7608, "momentum_6m": -0.8252, "momentum_12m": -0.843, "momentum_12_1": -0.7608, "distance_from_52w_high": -0.9069, "distance_from_52w_low": 0, "relative_strength": -1.001 }, "raw_ttm": { "revenue_ttm": 11371600, "gross_profit_ttm": 163707, "ebit_ttm": -4353414, "ebitda_ttm": -2227550, "net_income_ttm": -3862742, "eps_diluted_ttm": -0.2624, "operating_cash_flow_ttm": -3053046, "capital_expenditure_ttm": 8, "fcf_ttm": -3053038, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 5367067, "total_current_assets": 5681342, "total_current_liabilities": 709751, "net_ppe": null, "total_assets": 8976830, "total_debt": 31672, "total_equity": 866024, "net_working_capital": -363804, "book_value_per_share": 0.0588, "retained_earnings": -27462212, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -739389, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 55, "quality_composite": 56, "momentum_composite": 56, "growth_composite": 55, "yield_composite": 55, "svqf_composite": 59, "vc1_composite": 55, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 59, "quality_value_composite": 0.445, "os_score": 0.41, "value_percentile": 0.45, "quality_percentile": 0.44, "momentum_percentile": 0.44, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "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": 2129, "ticker_id": 7294, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:29.171541+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.1601, "market_cap": 2356402.8719, "market_cap_usd": 2356402.8719, "enterprise_value": 2356402.8719, "shares_outstanding": 14718319, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.72094408, "ptbv_ratio": null, "ps_ratio": 0.20721823, "pcf_ratio": null, "pfcf_ratio": -0.77182232, "ev_ebitda": null, "ev_ebit": -0.541277, "ev_sales": 0.20721823, "ev_fcf": -0.77182232, "earnings_yield": null, "fcf_yield": -1.29563499, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.01439613, "operating_margin": -0.38283214, "net_margin": -0.33968325, "ebitda_margin": -0.19588712, "fcf_margin": -0.26847919, "roe": -4.4603175, "roa": -0.43030134, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.26677235, "cash_conversion": 0.79038103, "accruals_ratio": -0.09019843, "sbc_to_revenue": 0.01052693, "debt_to_equity": 9.36556724, "net_debt_to_ebitda": 2.39518529, "debt_to_assets": 0.00352819, "interest_coverage": null, "current_ratio": 8.00469742, "quick_ratio": 8.00225713, "net_debt": -5335395, "revenue_growth_1y": -0.18852199, "revenue_growth_3y_cagr": -0.07862167, "revenue_growth_5y_cagr": 0.56628589, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.51373295, "piotroski_f_score": 3, "altman_z_score": -3.77761976, "earnings_stability_5y": 0.944529, "revenue_stability_5y": 0.755681, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.34385246, "price_return_3m": -0.54517045, "price_return_6m": -0.82521834, "price_return_9m": -0.89853603, "price_return_12m": -0.84303922, "price_return_12m_ex1m": -0.76078431, "distance_from_52w_high": -0.9069186, "distance_from_52w_low": 0, "relative_strength": -1.00098027, "local_beta": 0, "volatility_252d": 1.091218, "volatility_60d": 2.334186, "max_drawdown_12m": -0.9069186, "revenue_ttm": 11371600, "gross_profit_ttm": 163707, "ebit_ttm": -4353414, "ebitda_ttm": -2227550, "net_income_ttm": -3862742, "eps_diluted_ttm": -0.26244451, "operating_cash_flow_ttm": -3053046, "capital_expenditure_ttm": 8, "fcf_ttm": -3053038, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 5367067, "total_current_assets": 5681342, "total_current_liabilities": 709751, "net_ppe": null, "total_assets": 8976830, "total_debt": 31672, "total_equity": 866024, "net_working_capital": -363804, "book_value_per_share": 0.05883987, "retained_earnings": -27462212, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -739389, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Defensive", "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": 55, "quality_composite": 56, "momentum_composite": 56, "growth_composite": 55, "yield_composite": 55, "svqf_composite": 59, "vc1_composite": 55, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "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": 0.16, "os": 0.41, "value": 0.45, "quality": 0.44, "momentum": 0.44, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -4.4603, "momentum_12_1": -0.7608, "complete_fields": { "id": 2129, "ticker_id": 7294, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:29.171541+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.1601, "market_cap": 2356402.8719, "market_cap_usd": 2356402.8719, "enterprise_value": 2356402.8719, "shares_outstanding": 14718319, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.72094408, "ptbv_ratio": null, "ps_ratio": 0.20721823, "pcf_ratio": null, "pfcf_ratio": -0.77182232, "ev_ebitda": null, "ev_ebit": -0.541277, "ev_sales": 0.20721823, "ev_fcf": -0.77182232, "earnings_yield": null, "fcf_yield": -1.29563499, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.01439613, "operating_margin": -0.38283214, "net_margin": -0.33968325, "ebitda_margin": -0.19588712, "fcf_margin": -0.26847919, "roe": -4.4603175, "roa": -0.43030134, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.26677235, "cash_conversion": 0.79038103, "accruals_ratio": -0.09019843, "sbc_to_revenue": 0.01052693, "debt_to_equity": 9.36556724, "net_debt_to_ebitda": 2.39518529, "debt_to_assets": 0.00352819, "interest_coverage": null, "current_ratio": 8.00469742, "quick_ratio": 8.00225713, "net_debt": -5335395, "revenue_growth_1y": -0.18852199, "revenue_growth_3y_cagr": -0.07862167, "revenue_growth_5y_cagr": 0.56628589, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.51373295, "piotroski_f_score": 3, "altman_z_score": -3.77761976, "earnings_stability_5y": 0.944529, "revenue_stability_5y": 0.755681, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.34385246, "price_return_3m": -0.54517045, "price_return_6m": -0.82521834, "price_return_9m": -0.89853603, "price_return_12m": -0.84303922, "price_return_12m_ex1m": -0.76078431, "distance_from_52w_high": -0.9069186, "distance_from_52w_low": 0, "relative_strength": -1.00098027, "local_beta": 0, "volatility_252d": 1.091218, "volatility_60d": 2.334186, "max_drawdown_12m": -0.9069186, "revenue_ttm": 11371600, "gross_profit_ttm": 163707, "ebit_ttm": -4353414, "ebitda_ttm": -2227550, "net_income_ttm": -3862742, "eps_diluted_ttm": -0.26244451, "operating_cash_flow_ttm": -3053046, "capital_expenditure_ttm": 8, "fcf_ttm": -3053038, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 5367067, "total_current_assets": 5681342, "total_current_liabilities": 709751, "net_ppe": null, "total_assets": 8976830, "total_debt": 31672, "total_equity": 866024, "net_working_capital": -363804, "book_value_per_share": 0.05883987, "retained_earnings": -27462212, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -739389, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Defensive", "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": 55, "quality_composite": 56, "momentum_composite": 56, "growth_composite": 55, "yield_composite": 55, "svqf_composite": 59, "vc1_composite": 55, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "income_statement": { "revenue": 11030595, "cost_of_revenue": 10869350, "gross_profit": 161245, "ebit": -2454378, "ebitda": -2227550, "pretax_income": -2257693, "tax_provision": 251972, "net_income": -2837018, "net_income_to_common": -2837018, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7952180, "total_current_assets": 8269342, "total_assets": 10111219, "short_term_debt": 23565, "long_term_debt": null, "total_debt": 23565, "total_liabilities": 7916954, "total_equity": 2194265, "shares_outstanding": 14306487, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -2585904, "capital_expenditure": 0, "free_cash_flow": -2585904, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128480, "ticker_id": 7294, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2454378", "ebitda": "-2227550", "netIncome": "-2837018", "grossProfit": "161245", "depreciation": "None", "totalRevenue": "11030595", "costOfRevenue": "10869350", "interestIncome": "None", "incomeBeforeTax": "-2257693", "interestExpense": "None", "operatingIncome": "-2454378", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "251972", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2615623", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10869350", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226828", "sellingGeneralAndAdministrative": "2615623", "netIncomeFromContinuingOperations": "-2666836" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "14433", "currentDebt": "None", "investments": "None", "totalAssets": "10111219", "longTermDebt": "None", "shortTermDebt": "23565", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-26188471", "totalLiabilities": "7916954", "otherCurrentAssets": "317162", "totalCurrentAssets": "8269342", "currentLongTermDebt": "None", "longTermInvestments": "924152", "shortTermInvestments": "0", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1841877", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7254873", "totalShareholderEquity": "2194265", "capitalLeaseObligations": "25641", "otherCurrentLiabilities": "325145", "totalCurrentLiabilities": "685646", "otherNonCurrentLiabilities": "7205667", "totalNonCurrentLiabilities": "7231308", "cashAndShortTermInvestments": "7952180", "commonStockSharesOutstanding": "14306487", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7952180", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2880041", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-2585904", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10159388", "cashflowFromInvestment": "-118115", "stockBasedCompensation": "59854", "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": "210524", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11030595, "cost_of_revenue": 10869350, "gross_profit": 161245, "research_and_development": null, "selling_general_admin": 2615623, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2454378, "depreciation_amortisation": 226828, "ebitda": -2227550, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -2257693, "tax_provision": 251972, "effective_tax_rate": null, "net_income": -2837018, "net_income_continuing_ops": -2666836, "net_income_to_common": -2837018, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7952180, "short_term_investments": 0, "net_receivables": 0, "inventory": null, "other_current_assets": null, "total_current_assets": 8269342, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1841877, "total_assets": 10111219, "short_term_debt": 23565, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 685646, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7231308, "total_liabilities": 7916954, "total_debt": 23565, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26188471, "total_equity": 2194265, "shares_outstanding": 14306487, "operating_cash_flow": -2585904, "stock_based_compensation": 59854, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -118115, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10159388, "free_cash_flow": -2585904, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2454378", "ebitda": "-2227550", "netIncome": "-2837018", "grossProfit": "161245", "depreciation": "None", "totalRevenue": "11030595", "costOfRevenue": "10869350", "interestIncome": "None", "incomeBeforeTax": "-2257693", "interestExpense": "None", "operatingIncome": "-2454378", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "251972", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2615623", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10869350", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226828", "sellingGeneralAndAdministrative": "2615623", "netIncomeFromContinuingOperations": "-2666836" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "14433", "currentDebt": "None", "investments": "None", "totalAssets": "10111219", "longTermDebt": "None", "shortTermDebt": "23565", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-26188471", "totalLiabilities": "7916954", "otherCurrentAssets": "317162", "totalCurrentAssets": "8269342", "currentLongTermDebt": "None", "longTermInvestments": "924152", "shortTermInvestments": "0", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1841877", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7254873", "totalShareholderEquity": "2194265", "capitalLeaseObligations": "25641", "otherCurrentLiabilities": "325145", "totalCurrentLiabilities": "685646", "otherNonCurrentLiabilities": "7205667", "totalNonCurrentLiabilities": "7231308", "cashAndShortTermInvestments": "7952180", "commonStockSharesOutstanding": "14306487", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7952180", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2880041", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-2585904", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10159388", "cashflowFromInvestment": "-118115", "stockBasedCompensation": "59854", "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": "210524", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "income_statement": { "revenue": 17013132, "cost_of_revenue": 16678871, "gross_profit": 334261, "ebit": -1801075, "ebitda": -1658270, "pretax_income": -2269733, "tax_provision": 124070, "net_income": -2354461, "net_income_to_common": -2354461, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 484161, "total_current_assets": 1280453, "total_assets": 4882562, "short_term_debt": 6631, "long_term_debt": 23786, "total_debt": 30417, "total_liabilities": 662983, "total_equity": 4179145, "shares_outstanding": 13249705, "goodwill_and_intangibles": 2175553 }, "cash_flow": { "operating_cash_flow": -1574709, "capital_expenditure": 956, "free_cash_flow": -1573753, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128485, "ticker_id": 7294, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1801075", "ebitda": "-1658270", "netIncome": "-2354461", "grossProfit": "334261", "depreciation": "None", "totalRevenue": "17013132", "costOfRevenue": "16678871", "interestIncome": "None", "incomeBeforeTax": "-2269733", "interestExpense": "None", "operatingIncome": "-2269733", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "124070", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2603994", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16678871", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142805", "sellingGeneralAndAdministrative": "2135336", "netIncomeFromContinuingOperations": "-2393803" }, "balance": { "goodwill": "2077728", "inventory": "8404", "commonStock": "14047", "currentDebt": "None", "investments": "None", "totalAssets": "4882562", "longTermDebt": "23786", "shortTermDebt": "6631", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "97825", "reportedCurrency": "USD", "retainedEarnings": "-21238881", "totalLiabilities": "662983", "otherCurrentAssets": "43158", "totalCurrentAssets": "1280453", "currentLongTermDebt": "6631", "longTermInvestments": "27206", "shortTermInvestments": "210", "currentNetReceivables": "744520", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3602109", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30417", "totalShareholderEquity": "4179145", "capitalLeaseObligations": "31035", "otherCurrentLiabilities": "534935", "totalCurrentLiabilities": "639197", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23786", "cashAndShortTermInvestments": "484161", "commonStockSharesOutstanding": "13249705", "intangibleAssetsExcludingGoodwill": "97825", "cashAndCashEquivalentsAtCarryingValue": "484161", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2393803", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "88550", "operatingCashflow": "-1574709", "capitalExpenditures": "956", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "597053", "cashflowFromInvestment": "211801", "stockBasedCompensation": "60831", "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": "142805", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17013132, "cost_of_revenue": 16678871, "gross_profit": 334261, "research_and_development": null, "selling_general_admin": 2135336, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1801075, "depreciation_amortisation": 142805, "ebitda": -1658270, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -2269733, "tax_provision": 124070, "effective_tax_rate": null, "net_income": -2354461, "net_income_continuing_ops": -2393803, "net_income_to_common": -2354461, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 484161, "short_term_investments": 210, "net_receivables": 744520, "inventory": 8404, "other_current_assets": null, "total_current_assets": 1280453, "net_ppe": null, "goodwill": 2077728, "intangible_assets": 97825, "goodwill_and_intangibles": 2175553, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3602109, "total_assets": 4882562, "short_term_debt": 6631, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 639197, "long_term_debt": 23786, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23786, "total_liabilities": 662983, "total_debt": 30417, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21238881, "total_equity": 4179145, "shares_outstanding": 13249705, "operating_cash_flow": -1574709, "stock_based_compensation": 60831, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 956, "acquisitions": null, "other_investing": null, "investing_cash_flow": 211801, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 597053, "free_cash_flow": -1573753, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1801075", "ebitda": "-1658270", "netIncome": "-2354461", "grossProfit": "334261", "depreciation": "None", "totalRevenue": "17013132", "costOfRevenue": "16678871", "interestIncome": "None", "incomeBeforeTax": "-2269733", "interestExpense": "None", "operatingIncome": "-2269733", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "124070", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2603994", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16678871", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142805", "sellingGeneralAndAdministrative": "2135336", "netIncomeFromContinuingOperations": "-2393803" }, "balance": { "goodwill": "2077728", "inventory": "8404", "commonStock": "14047", "currentDebt": "None", "investments": "None", "totalAssets": "4882562", "longTermDebt": "23786", "shortTermDebt": "6631", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "97825", "reportedCurrency": "USD", "retainedEarnings": "-21238881", "totalLiabilities": "662983", "otherCurrentAssets": "43158", "totalCurrentAssets": "1280453", "currentLongTermDebt": "6631", "longTermInvestments": "27206", "shortTermInvestments": "210", "currentNetReceivables": "744520", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3602109", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30417", "totalShareholderEquity": "4179145", "capitalLeaseObligations": "31035", "otherCurrentLiabilities": "534935", "totalCurrentLiabilities": "639197", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23786", "cashAndShortTermInvestments": "484161", "commonStockSharesOutstanding": "13249705", "intangibleAssetsExcludingGoodwill": "97825", "cashAndCashEquivalentsAtCarryingValue": "484161", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2393803", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "88550", "operatingCashflow": "-1574709", "capitalExpenditures": "956", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "597053", "cashflowFromInvestment": "211801", "stockBasedCompensation": "60831", "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": "142805", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "income_statement": { "revenue": 23915926, "cost_of_revenue": 23720967, "gross_profit": 194959, "ebit": -2030364, "ebitda": -1842747, "pretax_income": -4321303, "tax_provision": 22703, "net_income": -4289611, "net_income_to_common": -4289611, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1229580, "total_current_assets": 1712201, "total_assets": 5034043, "short_term_debt": 487800, "long_term_debt": null, "total_debt": 487800, "total_liabilities": 1770316, "total_equity": 3263727, "shares_outstanding": 9814000, "goodwill_and_intangibles": 1769311 }, "cash_flow": { "operating_cash_flow": -1061851, "capital_expenditure": 857870, "free_cash_flow": -203981, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128490, "ticker_id": 7294, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2030364", "ebitda": "-1842747", "netIncome": "-4289611", "grossProfit": "194959", "depreciation": "None", "totalRevenue": "23915926", "costOfRevenue": "23720967", "interestIncome": "None", "incomeBeforeTax": "-4321303", "interestExpense": "None", "operatingIncome": "-2030364", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "22703", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2225323", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23720967", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187617", "sellingGeneralAndAdministrative": "2225323", "netIncomeFromContinuingOperations": "-4343510" }, "balance": { "goodwill": "1655182", "inventory": "90164", "commonStock": "11157", "currentDebt": "None", "investments": "None", "totalAssets": "5034043", "longTermDebt": "None", "shortTermDebt": "487800", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "114129", "reportedCurrency": "USD", "retainedEarnings": "-19053072", "totalLiabilities": "1770316", "otherCurrentAssets": "220794", "totalCurrentAssets": "1712201", "currentLongTermDebt": "487800", "longTermInvestments": "0", "shortTermInvestments": "208697", "currentNetReceivables": "183760", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3321842", "currentAccountsPayable": "28484", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "487800", "totalShareholderEquity": "3263727", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1280657", "totalCurrentLiabilities": "1770316", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1", "cashAndShortTermInvestments": "1229580", "commonStockSharesOutstanding": "9814000", "intangibleAssetsExcludingGoodwill": "114129", "cashAndCashEquivalentsAtCarryingValue": "1229580", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4289611", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1342", "operatingCashflow": "-1061851", "capitalExpenditures": "857870", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "463533", "cashflowFromInvestment": "None", "stockBasedCompensation": "821521", "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": "187617", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23915926, "cost_of_revenue": 23720967, "gross_profit": 194959, "research_and_development": null, "selling_general_admin": 2225323, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2030364, "depreciation_amortisation": 187617, "ebitda": -1842747, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -4321303, "tax_provision": 22703, "effective_tax_rate": null, "net_income": -4289611, "net_income_continuing_ops": -4343510, "net_income_to_common": -4289611, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1229580, "short_term_investments": 208697, "net_receivables": 183760, "inventory": 90164, "other_current_assets": null, "total_current_assets": 1712201, "net_ppe": null, "goodwill": 1655182, "intangible_assets": 114129, "goodwill_and_intangibles": 1769311, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3321842, "total_assets": 5034043, "short_term_debt": 487800, "accounts_payable": 28484, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1770316, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1, "total_liabilities": 1770316, "total_debt": 487800, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19053072, "total_equity": 3263727, "shares_outstanding": 9814000, "operating_cash_flow": -1061851, "stock_based_compensation": 821521, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 857870, "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": 463533, "free_cash_flow": -203981, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2030364", "ebitda": "-1842747", "netIncome": "-4289611", "grossProfit": "194959", "depreciation": "None", "totalRevenue": "23915926", "costOfRevenue": "23720967", "interestIncome": "None", "incomeBeforeTax": "-4321303", "interestExpense": "None", "operatingIncome": "-2030364", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "22703", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2225323", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23720967", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187617", "sellingGeneralAndAdministrative": "2225323", "netIncomeFromContinuingOperations": "-4343510" }, "balance": { "goodwill": "1655182", "inventory": "90164", "commonStock": "11157", "currentDebt": "None", "investments": "None", "totalAssets": "5034043", "longTermDebt": "None", "shortTermDebt": "487800", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "114129", "reportedCurrency": "USD", "retainedEarnings": "-19053072", "totalLiabilities": "1770316", "otherCurrentAssets": "220794", "totalCurrentAssets": "1712201", "currentLongTermDebt": "487800", "longTermInvestments": "0", "shortTermInvestments": "208697", "currentNetReceivables": "183760", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3321842", "currentAccountsPayable": "28484", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "487800", "totalShareholderEquity": "3263727", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1280657", "totalCurrentLiabilities": "1770316", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1", "cashAndShortTermInvestments": "1229580", "commonStockSharesOutstanding": "9814000", "intangibleAssetsExcludingGoodwill": "114129", "cashAndCashEquivalentsAtCarryingValue": "1229580", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4289611", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1342", "operatingCashflow": "-1061851", "capitalExpenditures": "857870", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "463533", "cashflowFromInvestment": "None", "stockBasedCompensation": "821521", "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": "187617", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "income_statement": { "revenue": 14102138, "cost_of_revenue": 13846172, "gross_profit": 255966, "ebit": -2516136, "ebitda": -2444338, "pretax_income": -2098137, "tax_provision": -23808, "net_income": -4812908, "net_income_to_common": -4812908, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2906074, "total_current_assets": 3236834, "total_assets": 8140319, "short_term_debt": 214913, "long_term_debt": 436341, "total_debt": 651254, "total_liabilities": 1958072, "total_equity": 6041193, "shares_outstanding": 7876367, "goodwill_and_intangibles": 4036169 }, "cash_flow": { "operating_cash_flow": -1771551, "capital_expenditure": 836409, "free_cash_flow": -935142, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128495, "ticker_id": 7294, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2516136", "ebitda": "-2444338", "netIncome": "-4812908", "grossProfit": "255966", "depreciation": "None", "totalRevenue": "14102138", "costOfRevenue": "13846172", "interestIncome": "None", "incomeBeforeTax": "-2098137", "interestExpense": "391108", "operatingIncome": "-5180208", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-23808", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "5436174", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13846172", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71798", "sellingGeneralAndAdministrative": "2772102", "netIncomeFromContinuingOperations": "-4736589" }, "balance": { "goodwill": "3905735", "inventory": "91781", "commonStock": "9243", "currentDebt": "None", "investments": "None", "totalAssets": "8140319", "longTermDebt": "436341", "shortTermDebt": "214913", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "130434", "reportedCurrency": "USD", "retainedEarnings": "-14747461", "totalLiabilities": "1958072", "otherCurrentAssets": "1732", "totalCurrentAssets": "3236834", "currentLongTermDebt": "214913", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "237247", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4903485", "currentAccountsPayable": "2631", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "651254", "totalShareholderEquity": "6041193", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1302267", "totalCurrentLiabilities": "1521731", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "436341", "cashAndShortTermInvestments": "2906074", "commonStockSharesOutstanding": "7876367", "intangibleAssetsExcludingGoodwill": "130434", "cashAndCashEquivalentsAtCarryingValue": "2906074", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2074329", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "5382", "operatingCashflow": "-1771551", "capitalExpenditures": "836409", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6288391", "cashflowFromInvestment": "-4030834", "stockBasedCompensation": "413453", "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": "71798", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14102138, "cost_of_revenue": 13846172, "gross_profit": 255966, "research_and_development": null, "selling_general_admin": 2772102, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2516136, "depreciation_amortisation": 71798, "ebitda": -2444338, "interest_expense": 391108, "interest_income": null, "other_non_operating": null, "pretax_income": -2098137, "tax_provision": -23808, "effective_tax_rate": null, "net_income": -4812908, "net_income_continuing_ops": -4736589, "net_income_to_common": -4812908, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2906074, "short_term_investments": 0, "net_receivables": 237247, "inventory": 91781, "other_current_assets": null, "total_current_assets": 3236834, "net_ppe": null, "goodwill": 3905735, "intangible_assets": 130434, "goodwill_and_intangibles": 4036169, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4903485, "total_assets": 8140319, "short_term_debt": 214913, "accounts_payable": 2631, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1521731, "long_term_debt": 436341, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 436341, "total_liabilities": 1958072, "total_debt": 651254, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14747461, "total_equity": 6041193, "shares_outstanding": 7876367, "operating_cash_flow": -1771551, "stock_based_compensation": 413453, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 836409, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4030834, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6288391, "free_cash_flow": -935142, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2516136", "ebitda": "-2444338", "netIncome": "-4812908", "grossProfit": "255966", "depreciation": "None", "totalRevenue": "14102138", "costOfRevenue": "13846172", "interestIncome": "None", "incomeBeforeTax": "-2098137", "interestExpense": "391108", "operatingIncome": "-5180208", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-23808", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "5436174", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13846172", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71798", "sellingGeneralAndAdministrative": "2772102", "netIncomeFromContinuingOperations": "-4736589" }, "balance": { "goodwill": "3905735", "inventory": "91781", "commonStock": "9243", "currentDebt": "None", "investments": "None", "totalAssets": "8140319", "longTermDebt": "436341", "shortTermDebt": "214913", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "130434", "reportedCurrency": "USD", "retainedEarnings": "-14747461", "totalLiabilities": "1958072", "otherCurrentAssets": "1732", "totalCurrentAssets": "3236834", "currentLongTermDebt": "214913", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "237247", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4903485", "currentAccountsPayable": "2631", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "651254", "totalShareholderEquity": "6041193", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1302267", "totalCurrentLiabilities": "1521731", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "436341", "cashAndShortTermInvestments": "2906074", "commonStockSharesOutstanding": "7876367", "intangibleAssetsExcludingGoodwill": "130434", "cashAndCashEquivalentsAtCarryingValue": "2906074", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2074329", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "5382", "operatingCashflow": "-1771551", "capitalExpenditures": "836409", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6288391", "cashflowFromInvestment": "-4030834", "stockBasedCompensation": "413453", "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": "71798", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "income_statement": { "revenue": 9945325, "cost_of_revenue": 9000733, "gross_profit": 944592, "ebit": -9475092, "ebitda": -9468965, "pretax_income": -10001190, "tax_provision": 139932, "net_income": -9619079, "net_income_to_common": -9619079, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2444009, "total_current_assets": 6397875, "total_assets": 6870649, "short_term_debt": 144404, "long_term_debt": null, "total_debt": 144404, "total_liabilities": 2100685, "total_equity": 4769964, "shares_outstanding": 6107241, "goodwill_and_intangibles": 332040 }, "cash_flow": { "operating_cash_flow": 350835, "capital_expenditure": 25065, "free_cash_flow": 375900, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128500, "ticker_id": 7294, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9475092", "ebitda": "-9468965", "netIncome": "-9619079", "grossProfit": "944592", "depreciation": "None", "totalRevenue": "9945325", "costOfRevenue": "9000733", "interestIncome": "None", "incomeBeforeTax": "-10001190", "interestExpense": "4055", "operatingIncome": "-9475092", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "139932", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "10419684", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9000733", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6127", "sellingGeneralAndAdministrative": "10419684", "netIncomeFromContinuingOperations": "-9619079" }, "balance": { "goodwill": "332040", "inventory": "1531650", "commonStock": "10607", "currentDebt": "None", "investments": "None", "totalAssets": "6870649", "longTermDebt": "None", "shortTermDebt": "144404", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-9918553", "totalLiabilities": "2100685", "otherCurrentAssets": "1722661", "totalCurrentAssets": "6397875", "currentLongTermDebt": "144404", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2422216", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "472774", "currentAccountsPayable": "56783", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "71245", "shortLongTermDebtTotal": "144404", "totalShareholderEquity": "4769964", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "461058", "totalCurrentLiabilities": "2100685", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "161846", "cashAndShortTermInvestments": "2444009", "commonStockSharesOutstanding": "6107241", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2444009", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9619079", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "278100", "operatingCashflow": "350835", "capitalExpenditures": "25065", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1104727", "cashflowFromInvestment": "-25067", "stockBasedCompensation": "6638371", "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": "6127", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9945325, "cost_of_revenue": 9000733, "gross_profit": 944592, "research_and_development": null, "selling_general_admin": 10419684, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9475092, "depreciation_amortisation": 6127, "ebitda": -9468965, "interest_expense": 4055, "interest_income": null, "other_non_operating": null, "pretax_income": -10001190, "tax_provision": 139932, "effective_tax_rate": null, "net_income": -9619079, "net_income_continuing_ops": -9619079, "net_income_to_common": -9619079, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2444009, "short_term_investments": null, "net_receivables": 2422216, "inventory": 1531650, "other_current_assets": null, "total_current_assets": 6397875, "net_ppe": null, "goodwill": 332040, "intangible_assets": null, "goodwill_and_intangibles": 332040, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 472774, "total_assets": 6870649, "short_term_debt": 144404, "accounts_payable": 56783, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2100685, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 161846, "total_liabilities": 2100685, "total_debt": 144404, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9918553, "total_equity": 4769964, "shares_outstanding": 6107241, "operating_cash_flow": 350835, "stock_based_compensation": 6638371, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25065, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25067, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1104727, "free_cash_flow": 375900, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9475092", "ebitda": "-9468965", "netIncome": "-9619079", "grossProfit": "944592", "depreciation": "None", "totalRevenue": "9945325", "costOfRevenue": "9000733", "interestIncome": "None", "incomeBeforeTax": "-10001190", "interestExpense": "4055", "operatingIncome": "-9475092", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "139932", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "10419684", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9000733", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6127", "sellingGeneralAndAdministrative": "10419684", "netIncomeFromContinuingOperations": "-9619079" }, "balance": { "goodwill": "332040", "inventory": "1531650", "commonStock": "10607", "currentDebt": "None", "investments": "None", "totalAssets": "6870649", "longTermDebt": "None", "shortTermDebt": "144404", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-9918553", "totalLiabilities": "2100685", "otherCurrentAssets": "1722661", "totalCurrentAssets": "6397875", "currentLongTermDebt": "144404", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2422216", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "472774", "currentAccountsPayable": "56783", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "71245", "shortLongTermDebtTotal": "144404", "totalShareholderEquity": "4769964", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "461058", "totalCurrentLiabilities": "2100685", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "161846", "cashAndShortTermInvestments": "2444009", "commonStockSharesOutstanding": "6107241", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2444009", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9619079", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "278100", "operatingCashflow": "350835", "capitalExpenditures": "25065", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1104727", "cashflowFromInvestment": "-25067", "stockBasedCompensation": "6638371", "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": "6127", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "income_statement": { "revenue": 1170156, "cost_of_revenue": 526343, "gross_profit": 643813, "ebit": -681883, "ebitda": -606925, "pretax_income": -681847, "tax_provision": -42777, "net_income": -632365, "net_income_to_common": -632365, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1023531, "total_current_assets": 4081283, "total_assets": 4924941, "short_term_debt": 720271, "long_term_debt": null, "total_debt": 720271, "total_liabilities": 2374549, "total_equity": 2550392, "shares_outstanding": 7834964, "goodwill_and_intangibles": 332040 }, "cash_flow": { "operating_cash_flow": -129824, "capital_expenditure": 82513, "free_cash_flow": -47311, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128505, "ticker_id": 7294, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-681883", "ebitda": "-606925", "netIncome": "-632365", "grossProfit": "643813", "depreciation": "None", "totalRevenue": "1170156", "costOfRevenue": "526343", "interestIncome": "None", "incomeBeforeTax": "-681847", "interestExpense": "6741", "operatingIncome": "-681883", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-42777", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1325696", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "526343", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74958", "sellingGeneralAndAdministrative": "1299472", "netIncomeFromContinuingOperations": "-639070" }, "balance": { "goodwill": "332040", "inventory": "1725406", "commonStock": "9132", "currentDebt": "None", "investments": "None", "totalAssets": "4924941", "longTermDebt": "None", "shortTermDebt": "720271", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-293162", "totalLiabilities": "2374549", "otherCurrentAssets": "1732", "totalCurrentAssets": "4081283", "currentLongTermDebt": "720271", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1332346", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "843657", "currentAccountsPayable": "18798", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "50926", "shortLongTermDebtTotal": "720271", "totalShareholderEquity": "2550392", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1350294", "totalCurrentLiabilities": "2374549", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "739069", "cashAndShortTermInvestments": "1023531", "commonStockSharesOutstanding": "7834964", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1023531", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-639070", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "268285", "operatingCashflow": "-129824", "capitalExpenditures": "82513", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "217479", "cashflowFromInvestment": "770943", "stockBasedCompensation": "265758", "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": "128114", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1170156, "cost_of_revenue": 526343, "gross_profit": 643813, "research_and_development": null, "selling_general_admin": 1299472, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -681883, "depreciation_amortisation": 74958, "ebitda": -606925, "interest_expense": 6741, "interest_income": null, "other_non_operating": null, "pretax_income": -681847, "tax_provision": -42777, "effective_tax_rate": null, "net_income": -632365, "net_income_continuing_ops": -639070, "net_income_to_common": -632365, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1023531, "short_term_investments": null, "net_receivables": 1332346, "inventory": 1725406, "other_current_assets": null, "total_current_assets": 4081283, "net_ppe": null, "goodwill": 332040, "intangible_assets": null, "goodwill_and_intangibles": 332040, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 843657, "total_assets": 4924941, "short_term_debt": 720271, "accounts_payable": 18798, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2374549, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 739069, "total_liabilities": 2374549, "total_debt": 720271, "preferred_stock": null, "minority_interest": null, "retained_earnings": -293162, "total_equity": 2550392, "shares_outstanding": 7834964, "operating_cash_flow": -129824, "stock_based_compensation": 265758, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82513, "acquisitions": null, "other_investing": null, "investing_cash_flow": 770943, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 217479, "free_cash_flow": -47311, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-681883", "ebitda": "-606925", "netIncome": "-632365", "grossProfit": "643813", "depreciation": "None", "totalRevenue": "1170156", "costOfRevenue": "526343", "interestIncome": "None", "incomeBeforeTax": "-681847", "interestExpense": "6741", "operatingIncome": "-681883", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-42777", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1325696", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "526343", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74958", "sellingGeneralAndAdministrative": "1299472", "netIncomeFromContinuingOperations": "-639070" }, "balance": { "goodwill": "332040", "inventory": "1725406", "commonStock": "9132", "currentDebt": "None", "investments": "None", "totalAssets": "4924941", "longTermDebt": "None", "shortTermDebt": "720271", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-293162", "totalLiabilities": "2374549", "otherCurrentAssets": "1732", "totalCurrentAssets": "4081283", "currentLongTermDebt": "720271", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1332346", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "843657", "currentAccountsPayable": "18798", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "50926", "shortLongTermDebtTotal": "720271", "totalShareholderEquity": "2550392", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1350294", "totalCurrentLiabilities": "2374549", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "739069", "cashAndShortTermInvestments": "1023531", "commonStockSharesOutstanding": "7834964", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1023531", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-639070", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "268285", "operatingCashflow": "-129824", "capitalExpenditures": "82513", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "217479", "cashflowFromInvestment": "770943", "stockBasedCompensation": "265758", "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": "128114", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "income_statement": { "revenue": 456860, "cost_of_revenue": 104237, "gross_profit": 352623, "ebit": -1380469, "ebitda": -1284645, "pretax_income": -1415311, "tax_provision": -89968, "net_income": -1256752, "net_income_to_common": -1256752, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28539, "total_current_assets": 2502640, "total_assets": 3359189, "short_term_debt": 23852, "long_term_debt": null, "total_debt": 23852, "total_liabilities": 2596776, "total_equity": 733341, "shares_outstanding": 8235484, "goodwill_and_intangibles": 473935 }, "cash_flow": { "operating_cash_flow": 266825, "capital_expenditure": 171055, "free_cash_flow": 437880, "dividends_paid": 28539, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128510, "ticker_id": 7294, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1380469", "ebitda": "-1284645", "netIncome": "-1256752", "grossProfit": "352623", "depreciation": "None", "totalRevenue": "456860", "costOfRevenue": "104237", "interestIncome": "None", "incomeBeforeTax": "-1415311", "interestExpense": "7205", "operatingIncome": "-1380470", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-89968", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1733092", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104237", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95824", "sellingGeneralAndAdministrative": "1687684", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "289849", "commonStock": "12354", "currentDebt": "None", "investments": "None", "totalAssets": "3359189", "longTermDebt": "None", "shortTermDebt": "23852", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "473935", "reportedCurrency": "USD", "retainedEarnings": "339203", "totalLiabilities": "2596776", "otherCurrentAssets": "1589", "totalCurrentAssets": "2502640", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2182663", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "856549", "currentAccountsPayable": "251603", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "307975", "shortLongTermDebtTotal": "23852", "totalShareholderEquity": "733341", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "700244", "totalCurrentLiabilities": "2596776", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "880419", "cashAndShortTermInvestments": "28539", "commonStockSharesOutstanding": "8235484", "intangibleAssetsExcludingGoodwill": "473935", "cashAndCashEquivalentsAtCarryingValue": "28539", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1256752", "profitLoss": "None", "dividendPayout": "28539", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-228034", "operatingCashflow": "266825", "capitalExpenditures": "171055", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "468390", "cashflowFromInvestment": "-712975", "stockBasedCompensation": "70781", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28539", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28539", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95824", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 456860, "cost_of_revenue": 104237, "gross_profit": 352623, "research_and_development": null, "selling_general_admin": 1687684, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1380469, "depreciation_amortisation": 95824, "ebitda": -1284645, "interest_expense": 7205, "interest_income": null, "other_non_operating": null, "pretax_income": -1415311, "tax_provision": -89968, "effective_tax_rate": null, "net_income": -1256752, "net_income_continuing_ops": null, "net_income_to_common": -1256752, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28539, "short_term_investments": null, "net_receivables": 2182663, "inventory": 289849, "other_current_assets": null, "total_current_assets": 2502640, "net_ppe": null, "goodwill": null, "intangible_assets": 473935, "goodwill_and_intangibles": 473935, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 856549, "total_assets": 3359189, "short_term_debt": 23852, "accounts_payable": 251603, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2596776, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 880419, "total_liabilities": 2596776, "total_debt": 23852, "preferred_stock": null, "minority_interest": null, "retained_earnings": 339203, "total_equity": 733341, "shares_outstanding": 8235484, "operating_cash_flow": 266825, "stock_based_compensation": 70781, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 171055, "acquisitions": null, "other_investing": null, "investing_cash_flow": -712975, "dividends_paid": 28539, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 468390, "free_cash_flow": 437880, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1380469", "ebitda": "-1284645", "netIncome": "-1256752", "grossProfit": "352623", "depreciation": "None", "totalRevenue": "456860", "costOfRevenue": "104237", "interestIncome": "None", "incomeBeforeTax": "-1415311", "interestExpense": "7205", "operatingIncome": "-1380470", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-89968", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1733092", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104237", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95824", "sellingGeneralAndAdministrative": "1687684", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "289849", "commonStock": "12354", "currentDebt": "None", "investments": "None", "totalAssets": "3359189", "longTermDebt": "None", "shortTermDebt": "23852", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "473935", "reportedCurrency": "USD", "retainedEarnings": "339203", "totalLiabilities": "2596776", "otherCurrentAssets": "1589", "totalCurrentAssets": "2502640", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2182663", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "856549", "currentAccountsPayable": "251603", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "307975", "shortLongTermDebtTotal": "23852", "totalShareholderEquity": "733341", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "700244", "totalCurrentLiabilities": "2596776", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "880419", "cashAndShortTermInvestments": "28539", "commonStockSharesOutstanding": "8235484", "intangibleAssetsExcludingGoodwill": "473935", "cashAndCashEquivalentsAtCarryingValue": "28539", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1256752", "profitLoss": "None", "dividendPayout": "28539", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-228034", "operatingCashflow": "266825", "capitalExpenditures": "171055", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "468390", "cashflowFromInvestment": "-712975", "stockBasedCompensation": "70781", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28539", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28539", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95824", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "income_statement": { "revenue": 4812788, "cost_of_revenue": 1973540, "gross_profit": 2839248, "ebit": 2501777, "ebitda": 2511515, "pretax_income": 2549560, "tax_provision": 659523, "net_income": 1791349, "net_income_to_common": 1791349, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7207, "total_current_assets": 4182651, "total_assets": 4241353, "short_term_debt": 281848, "long_term_debt": 0, "total_debt": 281848, "total_liabilities": 2289350, "total_equity": 1853326, "shares_outstanding": 6670957, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -790332, "capital_expenditure": 70330, "free_cash_flow": -720002, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128515, "ticker_id": 7294, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2501777", "ebitda": "2511515", "netIncome": "1791349", "grossProfit": "2839248", "depreciation": "None", "totalRevenue": "4812788", "costOfRevenue": "1973540", "interestIncome": "None", "incomeBeforeTax": "2549560", "interestExpense": "98688", "operatingIncome": "2501780", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "659523", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "337471", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "1973540", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9738", "sellingGeneralAndAdministrative": "337471", "netIncomeFromContinuingOperations": "1890037" }, "balance": { "goodwill": "0", "inventory": "136413", "commonStock": "12349", "currentDebt": "None", "investments": "None", "totalAssets": "4241353", "longTermDebt": "0", "shortTermDebt": "281848", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "0", "reportedCurrency": "USD", "retainedEarnings": "1595955", "totalLiabilities": "2289350", "otherCurrentAssets": "490418", "totalCurrentAssets": "4182651", "currentLongTermDebt": "0", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "4032922", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "58702", "currentAccountsPayable": "233492", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58702", "shortLongTermDebtTotal": "3465", "totalShareholderEquity": "1853326", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "1241135", "totalCurrentLiabilities": "2209041", "otherNonCurrentLiabilities": "0", "totalNonCurrentLiabilities": "80309", "cashAndShortTermInvestments": "7207", "commonStockSharesOutstanding": "6670957", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "7207", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "1791349", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-65442", "operatingCashflow": "-790332", "capitalExpenditures": "70330", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "844844", "cashflowFromInvestment": "-68404", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7207", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9738", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4812788, "cost_of_revenue": 1973540, "gross_profit": 2839248, "research_and_development": 0, "selling_general_admin": 337471, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2501777, "depreciation_amortisation": 9738, "ebitda": 2511515, "interest_expense": 98688, "interest_income": null, "other_non_operating": null, "pretax_income": 2549560, "tax_provision": 659523, "effective_tax_rate": null, "net_income": 1791349, "net_income_continuing_ops": 1890037, "net_income_to_common": 1791349, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7207, "short_term_investments": 0, "net_receivables": 4032922, "inventory": 136413, "other_current_assets": null, "total_current_assets": 4182651, "net_ppe": null, "goodwill": 0, "intangible_assets": 0, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 58702, "total_assets": 4241353, "short_term_debt": 281848, "accounts_payable": 233492, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2209041, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 80309, "total_liabilities": 2289350, "total_debt": 281848, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1595955, "total_equity": 1853326, "shares_outstanding": 6670957, "operating_cash_flow": -790332, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70330, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68404, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 844844, "free_cash_flow": -720002, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "2501777", "ebitda": "2511515", "netIncome": "1791349", "grossProfit": "2839248", "depreciation": "None", "totalRevenue": "4812788", "costOfRevenue": "1973540", "interestIncome": "None", "incomeBeforeTax": "2549560", "interestExpense": "98688", "operatingIncome": "2501780", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "659523", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "337471", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "1973540", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9738", "sellingGeneralAndAdministrative": "337471", "netIncomeFromContinuingOperations": "1890037" }, "balance": { "goodwill": "0", "inventory": "136413", "commonStock": "12349", "currentDebt": "None", "investments": "None", "totalAssets": "4241353", "longTermDebt": "0", "shortTermDebt": "281848", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "0", "reportedCurrency": "USD", "retainedEarnings": "1595955", "totalLiabilities": "2289350", "otherCurrentAssets": "490418", "totalCurrentAssets": "4182651", "currentLongTermDebt": "0", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "4032922", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "58702", "currentAccountsPayable": "233492", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58702", "shortLongTermDebtTotal": "3465", "totalShareholderEquity": "1853326", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "1241135", "totalCurrentLiabilities": "2209041", "otherNonCurrentLiabilities": "0", "totalNonCurrentLiabilities": "80309", "cashAndShortTermInvestments": "7207", "commonStockSharesOutstanding": "6670957", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "7207", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "1791349", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-65442", "operatingCashflow": "-790332", "capitalExpenditures": "70330", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "844844", "cashflowFromInvestment": "-68404", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7207", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9738", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "income_statement": { "revenue": 2277784, "cost_of_revenue": 2235804, "gross_profit": 41980, "ebit": -1320196, "ebitda": -517228, "pretax_income": -1273741, "tax_provision": 108541, "net_income": -1273741, "net_income_to_common": -1273741, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5367067, "total_current_assets": 5681342, "total_assets": 8976830, "short_term_debt": 31672, "long_term_debt": null, "total_debt": 31672, "total_liabilities": 8110806, "total_equity": 866024, "shares_outstanding": 14718319, "goodwill_and_intangibles": 1605413 }, "cash_flow": { "operating_cash_flow": -583026, "capital_expenditure": 4, "free_cash_flow": -583022, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128478, "ticker_id": 7294, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1320196", "ebitda": "-517228", "netIncome": "-1273741", "grossProfit": "41980", "depreciation": "None", "totalRevenue": "2277784", "costOfRevenue": "2235804", "interestIncome": "None", "incomeBeforeTax": "-1273741", "interestExpense": "None", "operatingIncome": "-517228", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "108541", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "559208", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2235804", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2396", "sellingGeneralAndAdministrative": "559208", "netIncomeFromContinuingOperations": "-1273741" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15300", "currentDebt": "None", "investments": "None", "totalAssets": "8976830", "longTermDebt": "None", "shortTermDebt": "31672", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1605413", "reportedCurrency": "USD", "retainedEarnings": "-27462212", "totalLiabilities": "8110806", "otherCurrentAssets": "314275", "totalCurrentAssets": "5681342", "currentLongTermDebt": "None", "longTermInvestments": "775516", "shortTermInvestments": "0", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3295487", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7432727", "totalShareholderEquity": "866024", "capitalLeaseObligations": "24102", "otherCurrentLiabilities": "354683", "totalCurrentLiabilities": "709751", "otherNonCurrentLiabilities": "7384541", "totalNonCurrentLiabilities": "7401055", "cashAndShortTermInvestments": "5367067", "commonStockSharesOutstanding": "14718319", "intangibleAssetsExcludingGoodwill": "1605413", "cashAndCashEquivalentsAtCarryingValue": "5367067", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1273741", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-6672", "operatingCashflow": "-583026", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2183", "cashflowFromInvestment": "-2000000", "stockBasedCompensation": "59854", "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": "3614", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2277784, "cost_of_revenue": 2235804, "gross_profit": 41980, "research_and_development": null, "selling_general_admin": 559208, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1320196, "depreciation_amortisation": 2396, "ebitda": -517228, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1273741, "tax_provision": 108541, "effective_tax_rate": null, "net_income": -1273741, "net_income_continuing_ops": -1273741, "net_income_to_common": -1273741, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5367067, "short_term_investments": 0, "net_receivables": 0, "inventory": null, "other_current_assets": null, "total_current_assets": 5681342, "net_ppe": null, "goodwill": null, "intangible_assets": 1605413, "goodwill_and_intangibles": 1605413, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3295487, "total_assets": 8976830, "short_term_debt": 31672, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 709751, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7401055, "total_liabilities": 8110806, "total_debt": 31672, "preferred_stock": null, "minority_interest": null, "retained_earnings": -27462212, "total_equity": 866024, "shares_outstanding": 14718319, "operating_cash_flow": -583026, "stock_based_compensation": 59854, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2183, "free_cash_flow": -583022, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1320196", "ebitda": "-517228", "netIncome": "-1273741", "grossProfit": "41980", "depreciation": "None", "totalRevenue": "2277784", "costOfRevenue": "2235804", "interestIncome": "None", "incomeBeforeTax": "-1273741", "interestExpense": "None", "operatingIncome": "-517228", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "108541", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "559208", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2235804", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2396", "sellingGeneralAndAdministrative": "559208", "netIncomeFromContinuingOperations": "-1273741" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15300", "currentDebt": "None", "investments": "None", "totalAssets": "8976830", "longTermDebt": "None", "shortTermDebt": "31672", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1605413", "reportedCurrency": "USD", "retainedEarnings": "-27462212", "totalLiabilities": "8110806", "otherCurrentAssets": "314275", "totalCurrentAssets": "5681342", "currentLongTermDebt": "None", "longTermInvestments": "775516", "shortTermInvestments": "0", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3295487", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7432727", "totalShareholderEquity": "866024", "capitalLeaseObligations": "24102", "otherCurrentLiabilities": "354683", "totalCurrentLiabilities": "709751", "otherNonCurrentLiabilities": "7384541", "totalNonCurrentLiabilities": "7401055", "cashAndShortTermInvestments": "5367067", "commonStockSharesOutstanding": "14718319", "intangibleAssetsExcludingGoodwill": "1605413", "cashAndCashEquivalentsAtCarryingValue": "5367067", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1273741", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-6672", "operatingCashflow": "-583026", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2183", "cashflowFromInvestment": "-2000000", "stockBasedCompensation": "59854", "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": "3614", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "income_statement": { "revenue": 3518708, "cost_of_revenue": 3478537, "gross_profit": 40171, "ebit": -1320196, "ebitda": null, "pretax_income": -499214, "tax_provision": null, "net_income": -596504, "net_income_to_common": -596504, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7952180, "total_current_assets": 8269342, "total_assets": 10111219, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 10551954, "total_equity": -440735, "shares_outstanding": 14433630, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -1462007, "capital_expenditure": 0, "free_cash_flow": -1462007, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128479, "ticker_id": 7294, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-596504", "grossProfit": "40171", "depreciation": "None", "totalRevenue": "3518708", "costOfRevenue": "3478537", "interestIncome": "None", "incomeBeforeTax": "-499214", "interestExpense": "None", "operatingIncome": "-1320196", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4838904", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3478537", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1401791", "netIncomeFromContinuingOperations": "-394550" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "10111219", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-26188471", "totalLiabilities": "10551954", "otherCurrentAssets": "None", "totalCurrentAssets": "8269342", "currentLongTermDebt": "None", "longTermInvestments": "924152", "shortTermInvestments": "0", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1841877", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-440735", "capitalLeaseObligations": "25641", "otherCurrentLiabilities": "118987", "totalCurrentLiabilities": "693045", "otherNonCurrentLiabilities": "7205666", "totalNonCurrentLiabilities": "9858909", "cashAndShortTermInvestments": "7952180", "commonStockSharesOutstanding": "14433630", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7952180", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-596504", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-1462007", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7289839", "cashflowFromInvestment": "None", "stockBasedCompensation": "59854", "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": "2396", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3518708, "cost_of_revenue": 3478537, "gross_profit": 40171, "research_and_development": null, "selling_general_admin": 1401791, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1320196, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -499214, "tax_provision": null, "effective_tax_rate": null, "net_income": -596504, "net_income_continuing_ops": -394550, "net_income_to_common": -596504, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7952180, "short_term_investments": 0, "net_receivables": 0, "inventory": null, "other_current_assets": null, "total_current_assets": 8269342, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1841877, "total_assets": 10111219, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 693045, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9858909, "total_liabilities": 10551954, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26188471, "total_equity": -440735, "shares_outstanding": 14433630, "operating_cash_flow": -1462007, "stock_based_compensation": 59854, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7289839, "free_cash_flow": -1462007, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-596504", "grossProfit": "40171", "depreciation": "None", "totalRevenue": "3518708", "costOfRevenue": "3478537", "interestIncome": "None", "incomeBeforeTax": "-499214", "interestExpense": "None", "operatingIncome": "-1320196", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4838904", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3478537", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1401791", "netIncomeFromContinuingOperations": "-394550" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "10111219", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-26188471", "totalLiabilities": "10551954", "otherCurrentAssets": "None", "totalCurrentAssets": "8269342", "currentLongTermDebt": "None", "longTermInvestments": "924152", "shortTermInvestments": "0", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1841877", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-440735", "capitalLeaseObligations": "25641", "otherCurrentLiabilities": "118987", "totalCurrentLiabilities": "693045", "otherNonCurrentLiabilities": "7205666", "totalNonCurrentLiabilities": "9858909", "cashAndShortTermInvestments": "7952180", "commonStockSharesOutstanding": "14433630", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7952180", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-596504", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-1462007", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7289839", "cashflowFromInvestment": "None", "stockBasedCompensation": "59854", "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": "2396", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "income_statement": { "revenue": 1603392, "cost_of_revenue": 1554290, "gross_profit": 49102, "ebit": -1509154, "ebitda": -1493526, "pretax_income": -1509154, "tax_provision": -2870, "net_income": -1500789, "net_income_to_common": -1500789, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2034205, "total_current_assets": 2522252, "total_assets": 5928669, "short_term_debt": 29306, "long_term_debt": 24698, "total_debt": 54004, "total_liabilities": 1044210, "total_equity": 4873496, "shares_outstanding": 14367539, "goodwill_and_intangibles": 1933310 }, "cash_flow": { "operating_cash_flow": -802826, "capital_expenditure": 4, "free_cash_flow": -802822, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128481, "ticker_id": 7294, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1509154", "ebitda": "-1493526", "netIncome": "-1500789", "grossProfit": "49102", "depreciation": "None", "totalRevenue": "1603392", "costOfRevenue": "1554290", "interestIncome": "None", "incomeBeforeTax": "-1509154", "interestExpense": "None", "operatingIncome": "-820584", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-2870", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "869686", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1554290", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15628", "sellingGeneralAndAdministrative": "869686", "netIncomeFromContinuingOperations": "-1512024" }, "balance": { "goodwill": "1847713", "inventory": "1732", "commonStock": "14367", "currentDebt": "None", "investments": "None", "totalAssets": "5928669", "longTermDebt": "24698", "shortTermDebt": "29306", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "85597", "reportedCurrency": "USD", "retainedEarnings": "-23479395", "totalLiabilities": "1044210", "otherCurrentAssets": "2263", "totalCurrentAssets": "2522252", "currentLongTermDebt": "1026", "longTermInvestments": "184776", "shortTermInvestments": "0", "currentNetReceivables": "484052", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3406417", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "54004", "totalShareholderEquity": "4873496", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "976023", "totalCurrentLiabilities": "1019512", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "24698", "cashAndShortTermInvestments": "2034205", "commonStockSharesOutstanding": "14367539", "intangibleAssetsExcludingGoodwill": "85597", "cashAndCashEquivalentsAtCarryingValue": "2034205", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1500789", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "20774", "operatingCashflow": "-802826", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2633183", "cashflowFromInvestment": "136368", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15628", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1603392, "cost_of_revenue": 1554290, "gross_profit": 49102, "research_and_development": null, "selling_general_admin": 869686, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1509154, "depreciation_amortisation": 15628, "ebitda": -1493526, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1509154, "tax_provision": -2870, "effective_tax_rate": null, "net_income": -1500789, "net_income_continuing_ops": -1512024, "net_income_to_common": -1500789, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2034205, "short_term_investments": 0, "net_receivables": 484052, "inventory": 1732, "other_current_assets": null, "total_current_assets": 2522252, "net_ppe": null, "goodwill": 1847713, "intangible_assets": 85597, "goodwill_and_intangibles": 1933310, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3406417, "total_assets": 5928669, "short_term_debt": 29306, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1019512, "long_term_debt": 24698, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24698, "total_liabilities": 1044210, "total_debt": 54004, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23479395, "total_equity": 4873496, "shares_outstanding": 14367539, "operating_cash_flow": -802826, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": 136368, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2633183, "free_cash_flow": -802822, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1509154", "ebitda": "-1493526", "netIncome": "-1500789", "grossProfit": "49102", "depreciation": "None", "totalRevenue": "1603392", "costOfRevenue": "1554290", "interestIncome": "None", "incomeBeforeTax": "-1509154", "interestExpense": "None", "operatingIncome": "-820584", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-2870", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "869686", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1554290", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15628", "sellingGeneralAndAdministrative": "869686", "netIncomeFromContinuingOperations": "-1512024" }, "balance": { "goodwill": "1847713", "inventory": "1732", "commonStock": "14367", "currentDebt": "None", "investments": "None", "totalAssets": "5928669", "longTermDebt": "24698", "shortTermDebt": "29306", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "85597", "reportedCurrency": "USD", "retainedEarnings": "-23479395", "totalLiabilities": "1044210", "otherCurrentAssets": "2263", "totalCurrentAssets": "2522252", "currentLongTermDebt": "1026", "longTermInvestments": "184776", "shortTermInvestments": "0", "currentNetReceivables": "484052", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3406417", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "54004", "totalShareholderEquity": "4873496", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "976023", "totalCurrentLiabilities": "1019512", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "24698", "cashAndShortTermInvestments": "2034205", "commonStockSharesOutstanding": "14367539", "intangibleAssetsExcludingGoodwill": "85597", "cashAndCashEquivalentsAtCarryingValue": "2034205", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1500789", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "20774", "operatingCashflow": "-802826", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2633183", "cashflowFromInvestment": "136368", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15628", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "income_statement": { "revenue": 3971716, "cost_of_revenue": 3939262, "gross_profit": 32454, "ebit": -203868, "ebitda": -32814, "pretax_income": -362084, "tax_provision": 140561, "net_income": -491708, "net_income_to_common": -491708, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150130, "total_current_assets": 696158, "total_assets": 4439688, "short_term_debt": 27426, "long_term_debt": null, "total_debt": 27426, "total_liabilities": 681456, "total_equity": 3735315, "shares_outstanding": 14256576, "goodwill_and_intangibles": 1937386 }, "cash_flow": { "operating_cash_flow": -205187, "capital_expenditure": 0, "free_cash_flow": -205187, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128482, "ticker_id": 7294, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-203868", "ebitda": "-32814", "netIncome": "-491708", "grossProfit": "32454", "depreciation": "None", "totalRevenue": "3971716", "costOfRevenue": "3939262", "interestIncome": "None", "incomeBeforeTax": "-362084", "interestExpense": "None", "operatingIncome": "-203868", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "140561", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "236322", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3939262", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171054", "sellingGeneralAndAdministrative": "236322", "netIncomeFromContinuingOperations": "-502645" }, "balance": { "goodwill": "1847713", "inventory": "22771", "commonStock": "14367", "currentDebt": "None", "investments": "None", "totalAssets": "4439688", "longTermDebt": "None", "shortTermDebt": "27426", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "89673", "reportedCurrency": "USD", "retainedEarnings": "-21978606", "totalLiabilities": "681456", "otherCurrentAssets": "12621", "totalCurrentAssets": "696158", "currentLongTermDebt": "27426", "longTermInvestments": "454300", "shortTermInvestments": "0", "currentNetReceivables": "510636", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3743530", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27426", "totalShareholderEquity": "3735315", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "459388", "totalCurrentLiabilities": "681456", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "150130", "commonStockSharesOutstanding": "14256576", "intangibleAssetsExcludingGoodwill": "89673", "cashAndCashEquivalentsAtCarryingValue": "150130", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-502645", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-10838", "operatingCashflow": "-205187", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88183", "cashflowFromInvestment": "-136155", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171054", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3971716, "cost_of_revenue": 3939262, "gross_profit": 32454, "research_and_development": null, "selling_general_admin": 236322, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -203868, "depreciation_amortisation": 171054, "ebitda": -32814, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -362084, "tax_provision": 140561, "effective_tax_rate": null, "net_income": -491708, "net_income_continuing_ops": -502645, "net_income_to_common": -491708, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150130, "short_term_investments": 0, "net_receivables": 510636, "inventory": 22771, "other_current_assets": null, "total_current_assets": 696158, "net_ppe": null, "goodwill": 1847713, "intangible_assets": 89673, "goodwill_and_intangibles": 1937386, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3743530, "total_assets": 4439688, "short_term_debt": 27426, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 681456, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 681456, "total_debt": 27426, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21978606, "total_equity": 3735315, "shares_outstanding": 14256576, "operating_cash_flow": -205187, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136155, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 88183, "free_cash_flow": -205187, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-203868", "ebitda": "-32814", "netIncome": "-491708", "grossProfit": "32454", "depreciation": "None", "totalRevenue": "3971716", "costOfRevenue": "3939262", "interestIncome": "None", "incomeBeforeTax": "-362084", "interestExpense": "None", "operatingIncome": "-203868", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "140561", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "236322", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3939262", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171054", "sellingGeneralAndAdministrative": "236322", "netIncomeFromContinuingOperations": "-502645" }, "balance": { "goodwill": "1847713", "inventory": "22771", "commonStock": "14367", "currentDebt": "None", "investments": "None", "totalAssets": "4439688", "longTermDebt": "None", "shortTermDebt": "27426", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "89673", "reportedCurrency": "USD", "retainedEarnings": "-21978606", "totalLiabilities": "681456", "otherCurrentAssets": "12621", "totalCurrentAssets": "696158", "currentLongTermDebt": "27426", "longTermInvestments": "454300", "shortTermInvestments": "0", "currentNetReceivables": "510636", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3743530", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27426", "totalShareholderEquity": "3735315", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "459388", "totalCurrentLiabilities": "681456", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "150130", "commonStockSharesOutstanding": "14256576", "intangibleAssetsExcludingGoodwill": "89673", "cashAndCashEquivalentsAtCarryingValue": "150130", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-502645", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-10838", "operatingCashflow": "-205187", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88183", "cashflowFromInvestment": "-136155", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171054", "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": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "income_statement": { "revenue": 4534128, "cost_of_revenue": 4483178, "gross_profit": 50950, "ebit": -283421, "ebitda": -245671, "pretax_income": -257617, "tax_provision": 2199, "net_income": -248017, "net_income_to_common": -248017, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 531771, "total_current_assets": 1275416, "total_assets": 4820761, "short_term_debt": 28868, "long_term_debt": null, "total_debt": 28868, "total_liabilities": 706384, "total_equity": 4083966, "shares_outstanding": 14159761, "goodwill_and_intangibles": 2171477 }, "cash_flow": { "operating_cash_flow": -115102, "capital_expenditure": 4, "free_cash_flow": -115098, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128483, "ticker_id": 7294, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-283421", "ebitda": "-245671", "netIncome": "-248017", "grossProfit": "50950", "depreciation": "None", "totalRevenue": "4534128", "costOfRevenue": "4483178", "interestIncome": "None", "incomeBeforeTax": "-257617", "interestExpense": "None", "operatingIncome": "-283421", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2199", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "334371", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4483178", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37750", "sellingGeneralAndAdministrative": "334371", "netIncomeFromContinuingOperations": "-257617" }, "balance": { "goodwill": "2077728", "inventory": "11340", "commonStock": "14247", "currentDebt": "None", "investments": "None", "totalAssets": "4820761", "longTermDebt": "None", "shortTermDebt": "28868", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "93749", "reportedCurrency": "USD", "retainedEarnings": "-21295679", "totalLiabilities": "706384", "otherCurrentAssets": "41623", "totalCurrentAssets": "1275416", "currentLongTermDebt": "28868", "longTermInvestments": "27435", "shortTermInvestments": "210", "currentNetReceivables": "690682", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3545345", "currentAccountsPayable": "13717", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28868", "totalShareholderEquity": "4083966", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "573896", "totalCurrentLiabilities": "706384", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23786", "cashAndShortTermInvestments": "531771", "commonStockSharesOutstanding": "14159761", "intangibleAssetsExcludingGoodwill": "93749", "cashAndCashEquivalentsAtCarryingValue": "531771", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-257617", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-9936", "operatingCashflow": "-115102", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "148183", "cashflowFromInvestment": "213", "stockBasedCompensation": "15333", "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": "37750", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4534128, "cost_of_revenue": 4483178, "gross_profit": 50950, "research_and_development": null, "selling_general_admin": 334371, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -283421, "depreciation_amortisation": 37750, "ebitda": -245671, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -257617, "tax_provision": 2199, "effective_tax_rate": null, "net_income": -248017, "net_income_continuing_ops": -257617, "net_income_to_common": -248017, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 531771, "short_term_investments": 210, "net_receivables": 690682, "inventory": 11340, "other_current_assets": null, "total_current_assets": 1275416, "net_ppe": null, "goodwill": 2077728, "intangible_assets": 93749, "goodwill_and_intangibles": 2171477, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3545345, "total_assets": 4820761, "short_term_debt": 28868, "accounts_payable": 13717, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 706384, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23786, "total_liabilities": 706384, "total_debt": 28868, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21295679, "total_equity": 4083966, "shares_outstanding": 14159761, "operating_cash_flow": -115102, "stock_based_compensation": 15333, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": 213, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 148183, "free_cash_flow": -115098, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-283421", "ebitda": "-245671", "netIncome": "-248017", "grossProfit": "50950", "depreciation": "None", "totalRevenue": "4534128", "costOfRevenue": "4483178", "interestIncome": "None", "incomeBeforeTax": "-257617", "interestExpense": "None", "operatingIncome": "-283421", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2199", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "334371", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4483178", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37750", "sellingGeneralAndAdministrative": "334371", "netIncomeFromContinuingOperations": "-257617" }, "balance": { "goodwill": "2077728", "inventory": "11340", "commonStock": "14247", "currentDebt": "None", "investments": "None", "totalAssets": "4820761", "longTermDebt": "None", "shortTermDebt": "28868", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "93749", "reportedCurrency": "USD", "retainedEarnings": "-21295679", "totalLiabilities": "706384", "otherCurrentAssets": "41623", "totalCurrentAssets": "1275416", "currentLongTermDebt": "28868", "longTermInvestments": "27435", "shortTermInvestments": "210", "currentNetReceivables": "690682", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3545345", "currentAccountsPayable": "13717", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28868", "totalShareholderEquity": "4083966", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "573896", "totalCurrentLiabilities": "706384", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23786", "cashAndShortTermInvestments": "531771", "commonStockSharesOutstanding": "14159761", "intangibleAssetsExcludingGoodwill": "93749", "cashAndCashEquivalentsAtCarryingValue": "531771", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-257617", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-9936", "operatingCashflow": "-115102", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "148183", "cashflowFromInvestment": "213", "stockBasedCompensation": "15333", "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": "37750", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "income_statement": { "revenue": 1363101, "cost_of_revenue": 1328970, "gross_profit": 34131, "ebit": -301071, "ebitda": -239428, "pretax_income": -298891, "tax_provision": -509, "net_income": -285418, "net_income_to_common": -285418, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 372270, "total_current_assets": 1213638, "total_assets": 7059829, "short_term_debt": null, "long_term_debt": 23786, "total_debt": 23786, "total_liabilities": 2423373, "total_equity": 4590521, "shares_outstanding": 13607097, "goodwill_and_intangibles": 3338801 }, "cash_flow": { "operating_cash_flow": -251521, "capital_expenditure": 0, "free_cash_flow": -251521, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128484, "ticker_id": 7294, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-301071", "ebitda": "-239428", "netIncome": "-285418", "grossProfit": "34131", "depreciation": "None", "totalRevenue": "1363101", "costOfRevenue": "1328970", "interestIncome": "None", "incomeBeforeTax": "-298891", "interestExpense": "None", "operatingIncome": "-301071", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-509", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "335202", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1328970", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61643", "sellingGeneralAndAdministrative": "335202", "netIncomeFromContinuingOperations": "-1232249" }, "balance": { "goodwill": "3236900", "inventory": "105130", "commonStock": "13637", "currentDebt": "None", "investments": "None", "totalAssets": "7059829", "longTermDebt": "23786", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "101901", "reportedCurrency": "USD", "retainedEarnings": "-20179188", "totalLiabilities": "2423373", "otherCurrentAssets": "635164", "totalCurrentAssets": "1213638", "currentLongTermDebt": "6631", "longTermInvestments": "27206", "shortTermInvestments": "208", "currentNetReceivables": "100866", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5846191", "currentAccountsPayable": "1012037", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "33700", "totalShareholderEquity": "4590521", "capitalLeaseObligations": "31035", "otherCurrentLiabilities": "1337091", "totalCurrentLiabilities": "2389673", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "33700", "cashAndShortTermInvestments": "372270", "commonStockSharesOutstanding": "13607097", "intangibleAssetsExcludingGoodwill": "101901", "cashAndCashEquivalentsAtCarryingValue": "372270", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-298382", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-15680", "operatingCashflow": "-251521", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22326", "cashflowFromInvestment": "-206", "stockBasedCompensation": "15333", "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": "61643", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1363101, "cost_of_revenue": 1328970, "gross_profit": 34131, "research_and_development": null, "selling_general_admin": 335202, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -301071, "depreciation_amortisation": 61643, "ebitda": -239428, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -298891, "tax_provision": -509, "effective_tax_rate": null, "net_income": -285418, "net_income_continuing_ops": -1232249, "net_income_to_common": -285418, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 372270, "short_term_investments": 208, "net_receivables": 100866, "inventory": 105130, "other_current_assets": null, "total_current_assets": 1213638, "net_ppe": null, "goodwill": 3236900, "intangible_assets": 101901, "goodwill_and_intangibles": 3338801, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5846191, "total_assets": 7059829, "short_term_debt": null, "accounts_payable": 1012037, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2389673, "long_term_debt": 23786, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33700, "total_liabilities": 2423373, "total_debt": 23786, "preferred_stock": null, "minority_interest": null, "retained_earnings": -20179188, "total_equity": 4590521, "shares_outstanding": 13607097, "operating_cash_flow": -251521, "stock_based_compensation": 15333, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -206, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22326, "free_cash_flow": -251521, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-301071", "ebitda": "-239428", "netIncome": "-285418", "grossProfit": "34131", "depreciation": "None", "totalRevenue": "1363101", "costOfRevenue": "1328970", "interestIncome": "None", "incomeBeforeTax": "-298891", "interestExpense": "None", "operatingIncome": "-301071", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-509", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "335202", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1328970", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61643", "sellingGeneralAndAdministrative": "335202", "netIncomeFromContinuingOperations": "-1232249" }, "balance": { "goodwill": "3236900", "inventory": "105130", "commonStock": "13637", "currentDebt": "None", "investments": "None", "totalAssets": "7059829", "longTermDebt": "23786", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "101901", "reportedCurrency": "USD", "retainedEarnings": "-20179188", "totalLiabilities": "2423373", "otherCurrentAssets": "635164", "totalCurrentAssets": "1213638", "currentLongTermDebt": "6631", "longTermInvestments": "27206", "shortTermInvestments": "208", "currentNetReceivables": "100866", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5846191", "currentAccountsPayable": "1012037", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "33700", "totalShareholderEquity": "4590521", "capitalLeaseObligations": "31035", "otherCurrentLiabilities": "1337091", "totalCurrentLiabilities": "2389673", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "33700", "cashAndShortTermInvestments": "372270", "commonStockSharesOutstanding": "13607097", "intangibleAssetsExcludingGoodwill": "101901", "cashAndCashEquivalentsAtCarryingValue": "372270", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-298382", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-15680", "operatingCashflow": "-251521", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22326", "cashflowFromInvestment": "-206", "stockBasedCompensation": "15333", "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": "61643", "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": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "income_statement": { "revenue": 1363101, "cost_of_revenue": 1328970, "gross_profit": 34131, "ebit": -301071, "ebitda": -239428, "pretax_income": -298891, "tax_provision": -509, "net_income": -285418, "net_income_to_common": -285418, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 372270, "total_current_assets": 1213638, "total_assets": 7059829, "short_term_debt": 91962, "long_term_debt": 33700, "total_debt": 125662, "total_liabilities": 2423373, "total_equity": 4590521, "shares_outstanding": 13607097, "goodwill_and_intangibles": 3338801 }, "cash_flow": { "operating_cash_flow": -251521, "capital_expenditure": 956, "free_cash_flow": -250565, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128486, "ticker_id": 7294, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-301071", "ebitda": "-239428", "netIncome": "-285418", "grossProfit": "34131", "depreciation": "None", "totalRevenue": "1363101", "costOfRevenue": "1328970", "interestIncome": "2180", "incomeBeforeTax": "-298891", "interestExpense": "None", "operatingIncome": "-301071", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-509", "reportedCurrency": "USD", "netInterestIncome": "2180", "nonInterestIncome": "None", "operatingExpenses": "335202", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1328970", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61643", "sellingGeneralAndAdministrative": "335202", "netIncomeFromContinuingOperations": "-298382" }, "balance": { "goodwill": "3236900", "inventory": "113844", "commonStock": "13637", "currentDebt": "None", "investments": "None", "totalAssets": "7059829", "longTermDebt": "33700", "shortTermDebt": "91962", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "101901", "reportedCurrency": "USD", "retainedEarnings": "-20179188", "totalLiabilities": "2423373", "otherCurrentAssets": "635164", "totalCurrentAssets": "1213638", "currentLongTermDebt": "None", "longTermInvestments": "28468", "shortTermInvestments": "208", "currentNetReceivables": "727316", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5846191", "currentAccountsPayable": "1012037", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "33700", "totalShareholderEquity": "4590521", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1337091", "totalCurrentLiabilities": "2389673", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "33700", "cashAndShortTermInvestments": "372270", "commonStockSharesOutstanding": "13607097", "intangibleAssetsExcludingGoodwill": "101901", "cashAndCashEquivalentsAtCarryingValue": "372270", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-298382", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-15680", "operatingCashflow": "-251521", "capitalExpenditures": "956", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22326", "cashflowFromInvestment": "-206", "stockBasedCompensation": "15333", "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": "61643", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1363101, "cost_of_revenue": 1328970, "gross_profit": 34131, "research_and_development": null, "selling_general_admin": 335202, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -301071, "depreciation_amortisation": 61643, "ebitda": -239428, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -298891, "tax_provision": -509, "effective_tax_rate": null, "net_income": -285418, "net_income_continuing_ops": -298382, "net_income_to_common": -285418, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 372270, "short_term_investments": 208, "net_receivables": 727316, "inventory": 113844, "other_current_assets": null, "total_current_assets": 1213638, "net_ppe": null, "goodwill": 3236900, "intangible_assets": 101901, "goodwill_and_intangibles": 3338801, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5846191, "total_assets": 7059829, "short_term_debt": 91962, "accounts_payable": 1012037, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2389673, "long_term_debt": 33700, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33700, "total_liabilities": 2423373, "total_debt": 125662, "preferred_stock": null, "minority_interest": null, "retained_earnings": -20179188, "total_equity": 4590521, "shares_outstanding": 13607097, "operating_cash_flow": -251521, "stock_based_compensation": 15333, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 956, "acquisitions": null, "other_investing": null, "investing_cash_flow": -206, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22326, "free_cash_flow": -250565, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-301071", "ebitda": "-239428", "netIncome": "-285418", "grossProfit": "34131", "depreciation": "None", "totalRevenue": "1363101", "costOfRevenue": "1328970", "interestIncome": "2180", "incomeBeforeTax": "-298891", "interestExpense": "None", "operatingIncome": "-301071", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-509", "reportedCurrency": "USD", "netInterestIncome": "2180", "nonInterestIncome": "None", "operatingExpenses": "335202", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1328970", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61643", "sellingGeneralAndAdministrative": "335202", "netIncomeFromContinuingOperations": "-298382" }, "balance": { "goodwill": "3236900", "inventory": "113844", "commonStock": "13637", "currentDebt": "None", "investments": "None", "totalAssets": "7059829", "longTermDebt": "33700", "shortTermDebt": "91962", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "101901", "reportedCurrency": "USD", "retainedEarnings": "-20179188", "totalLiabilities": "2423373", "otherCurrentAssets": "635164", "totalCurrentAssets": "1213638", "currentLongTermDebt": "None", "longTermInvestments": "28468", "shortTermInvestments": "208", "currentNetReceivables": "727316", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5846191", "currentAccountsPayable": "1012037", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "33700", "totalShareholderEquity": "4590521", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1337091", "totalCurrentLiabilities": "2389673", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "33700", "cashAndShortTermInvestments": "372270", "commonStockSharesOutstanding": "13607097", "intangibleAssetsExcludingGoodwill": "101901", "cashAndCashEquivalentsAtCarryingValue": "372270", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-298382", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-15680", "operatingCashflow": "-251521", "capitalExpenditures": "956", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22326", "cashflowFromInvestment": "-206", "stockBasedCompensation": "15333", "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": "61643", "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": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "income_statement": { "revenue": 6753112, "cost_of_revenue": 6707325, "gross_profit": 45787, "ebit": -308655, "ebitda": -272609, "pretax_income": 67683, "tax_provision": -1766, "net_income": 84423, "net_income_to_common": 84423, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 586424, "total_current_assets": 1374215, "total_assets": 6953860, "short_term_debt": 91962, "long_term_debt": 34092, "total_debt": 126054, "total_liabilities": 2150242, "total_equity": 4745928, "shares_outstanding": 13471273, "goodwill_and_intangibles": 3342877 }, "cash_flow": { "operating_cash_flow": -197049, "capital_expenditure": 956, "free_cash_flow": -196093, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128487, "ticker_id": 7294, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-308655", "ebitda": "-272609", "netIncome": "84423", "grossProfit": "45787", "depreciation": "None", "totalRevenue": "6753112", "costOfRevenue": "6707325", "interestIncome": "None", "incomeBeforeTax": "67683", "interestExpense": "None", "operatingIncome": "-308655", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1766", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "354442", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6707325", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36046", "sellingGeneralAndAdministrative": "354442", "netIncomeFromContinuingOperations": "-369252" }, "balance": { "goodwill": "3236900", "inventory": "94387", "commonStock": "13557", "currentDebt": "None", "investments": "None", "totalAssets": "6953860", "longTermDebt": "34092", "shortTermDebt": "91962", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "105977", "reportedCurrency": "USD", "retainedEarnings": "-19893770", "totalLiabilities": "2150242", "otherCurrentAssets": "536887", "totalCurrentAssets": "1374215", "currentLongTermDebt": "None", "longTermInvestments": "27284", "shortTermInvestments": "0", "currentNetReceivables": "693404", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5579645", "currentAccountsPayable": "696649", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "34092", "totalShareholderEquity": "4745928", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1316371", "totalCurrentLiabilities": "2116150", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "34092", "cashAndShortTermInvestments": "586424", "commonStockSharesOutstanding": "13471273", "intangibleAssetsExcludingGoodwill": "105977", "cashAndCashEquivalentsAtCarryingValue": "586424", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-354278", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-197049", "capitalExpenditures": "956", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15994", "cashflowFromInvestment": "10144", "stockBasedCompensation": "15166", "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": "36046", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6753112, "cost_of_revenue": 6707325, "gross_profit": 45787, "research_and_development": null, "selling_general_admin": 354442, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -308655, "depreciation_amortisation": 36046, "ebitda": -272609, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 67683, "tax_provision": -1766, "effective_tax_rate": null, "net_income": 84423, "net_income_continuing_ops": -369252, "net_income_to_common": 84423, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 586424, "short_term_investments": 0, "net_receivables": 693404, "inventory": 94387, "other_current_assets": null, "total_current_assets": 1374215, "net_ppe": null, "goodwill": 3236900, "intangible_assets": 105977, "goodwill_and_intangibles": 3342877, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5579645, "total_assets": 6953860, "short_term_debt": 91962, "accounts_payable": 696649, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2116150, "long_term_debt": 34092, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 34092, "total_liabilities": 2150242, "total_debt": 126054, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19893770, "total_equity": 4745928, "shares_outstanding": 13471273, "operating_cash_flow": -197049, "stock_based_compensation": 15166, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 956, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10144, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15994, "free_cash_flow": -196093, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-308655", "ebitda": "-272609", "netIncome": "84423", "grossProfit": "45787", "depreciation": "None", "totalRevenue": "6753112", "costOfRevenue": "6707325", "interestIncome": "None", "incomeBeforeTax": "67683", "interestExpense": "None", "operatingIncome": "-308655", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1766", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "354442", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6707325", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36046", "sellingGeneralAndAdministrative": "354442", "netIncomeFromContinuingOperations": "-369252" }, "balance": { "goodwill": "3236900", "inventory": "94387", "commonStock": "13557", "currentDebt": "None", "investments": "None", "totalAssets": "6953860", "longTermDebt": "34092", "shortTermDebt": "91962", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "105977", "reportedCurrency": "USD", "retainedEarnings": "-19893770", "totalLiabilities": "2150242", "otherCurrentAssets": "536887", "totalCurrentAssets": "1374215", "currentLongTermDebt": "None", "longTermInvestments": "27284", "shortTermInvestments": "0", "currentNetReceivables": "693404", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5579645", "currentAccountsPayable": "696649", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "34092", "totalShareholderEquity": "4745928", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1316371", "totalCurrentLiabilities": "2116150", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "34092", "cashAndShortTermInvestments": "586424", "commonStockSharesOutstanding": "13471273", "intangibleAssetsExcludingGoodwill": "105977", "cashAndCashEquivalentsAtCarryingValue": "586424", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-354278", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-197049", "capitalExpenditures": "956", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15994", "cashflowFromInvestment": "10144", "stockBasedCompensation": "15166", "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": "36046", "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": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "income_statement": { "revenue": 4899880, "cost_of_revenue": 4815919, "gross_profit": 83961, "ebit": -367503, "ebitda": -340868, "pretax_income": -171930, "tax_provision": 124146, "net_income": -288576, "net_income_to_common": -288576, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 961777, "total_current_assets": 1939627, "total_assets": 6972418, "short_term_debt": 426322, "long_term_debt": 36087, "total_debt": 462409, "total_liabilities": 2268207, "total_equity": 4630674, "shares_outstanding": 11956987, "goodwill_and_intangibles": 3116938 }, "cash_flow": { "operating_cash_flow": -460993, "capital_expenditure": 4, "free_cash_flow": -460989, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128488, "ticker_id": 7294, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-367503", "ebitda": "-340868", "netIncome": "-288576", "grossProfit": "83961", "depreciation": "None", "totalRevenue": "4899880", "costOfRevenue": "4815919", "interestIncome": "None", "incomeBeforeTax": "-171930", "interestExpense": "16773", "operatingIncome": "-367503", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "124146", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "451464", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4815919", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26635", "sellingGeneralAndAdministrative": "451464", "netIncomeFromContinuingOperations": "-493920" }, "balance": { "goodwill": "3006885", "inventory": "88177", "commonStock": "12957", "currentDebt": "None", "investments": "None", "totalAssets": "6972418", "longTermDebt": "36087", "shortTermDebt": "426322", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "110053", "reportedCurrency": "USD", "retainedEarnings": "-19539492", "totalLiabilities": "2268207", "otherCurrentAssets": "1732", "totalCurrentAssets": "1939627", "currentLongTermDebt": "426322", "longTermInvestments": "None", "shortTermInvestments": "211106", "currentNetReceivables": "678567", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5032791", "currentAccountsPayable": "368505", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "462409", "totalShareholderEquity": "4630674", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1399071", "totalCurrentLiabilities": "2232120", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "36087", "cashAndShortTermInvestments": "961777", "commonStockSharesOutstanding": "11956987", "intangibleAssetsExcludingGoodwill": "110053", "cashAndCashEquivalentsAtCarryingValue": "961777", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-296076", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1", "operatingCashflow": "-460993", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60678", "cashflowFromInvestment": "201863", "stockBasedCompensation": "14999", "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": "26635", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4899880, "cost_of_revenue": 4815919, "gross_profit": 83961, "research_and_development": null, "selling_general_admin": 451464, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -367503, "depreciation_amortisation": 26635, "ebitda": -340868, "interest_expense": 16773, "interest_income": null, "other_non_operating": null, "pretax_income": -171930, "tax_provision": 124146, "effective_tax_rate": null, "net_income": -288576, "net_income_continuing_ops": -493920, "net_income_to_common": -288576, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 961777, "short_term_investments": 211106, "net_receivables": 678567, "inventory": 88177, "other_current_assets": null, "total_current_assets": 1939627, "net_ppe": null, "goodwill": 3006885, "intangible_assets": 110053, "goodwill_and_intangibles": 3116938, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5032791, "total_assets": 6972418, "short_term_debt": 426322, "accounts_payable": 368505, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2232120, "long_term_debt": 36087, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 36087, "total_liabilities": 2268207, "total_debt": 462409, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19539492, "total_equity": 4630674, "shares_outstanding": 11956987, "operating_cash_flow": -460993, "stock_based_compensation": 14999, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": 201863, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60678, "free_cash_flow": -460989, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-367503", "ebitda": "-340868", "netIncome": "-288576", "grossProfit": "83961", "depreciation": "None", "totalRevenue": "4899880", "costOfRevenue": "4815919", "interestIncome": "None", "incomeBeforeTax": "-171930", "interestExpense": "16773", "operatingIncome": "-367503", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "124146", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "451464", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4815919", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26635", "sellingGeneralAndAdministrative": "451464", "netIncomeFromContinuingOperations": "-493920" }, "balance": { "goodwill": "3006885", "inventory": "88177", "commonStock": "12957", "currentDebt": "None", "investments": "None", "totalAssets": "6972418", "longTermDebt": "36087", "shortTermDebt": "426322", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "110053", "reportedCurrency": "USD", "retainedEarnings": "-19539492", "totalLiabilities": "2268207", "otherCurrentAssets": "1732", "totalCurrentAssets": "1939627", "currentLongTermDebt": "426322", "longTermInvestments": "None", "shortTermInvestments": "211106", "currentNetReceivables": "678567", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5032791", "currentAccountsPayable": "368505", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "462409", "totalShareholderEquity": "4630674", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1399071", "totalCurrentLiabilities": "2232120", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "36087", "cashAndShortTermInvestments": "961777", "commonStockSharesOutstanding": "11956987", "intangibleAssetsExcludingGoodwill": "110053", "cashAndCashEquivalentsAtCarryingValue": "961777", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-296076", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1", "operatingCashflow": "-460993", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60678", "cashflowFromInvestment": "201863", "stockBasedCompensation": "14999", "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": "26635", "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": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "income_statement": { "revenue": 7467601, "cost_of_revenue": 7429902, "gross_profit": 37699, "ebit": -439858, "ebitda": null, "pretax_income": -2714024, "tax_provision": null, "net_income": -2726530, "net_income_to_common": -2726530, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1229580, "total_current_assets": 1712201, "total_assets": 5034043, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1585664, "total_equity": 3364054, "shares_outstanding": 11156987, "goodwill_and_intangibles": 1769311 }, "cash_flow": { "operating_cash_flow": -9767, "capital_expenditure": 0, "free_cash_flow": -9767, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128489, "ticker_id": 7294, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-2726530", "grossProfit": "37699", "depreciation": "None", "totalRevenue": "7467601", "costOfRevenue": "7429902", "interestIncome": "None", "incomeBeforeTax": "-2714024", "interestExpense": "None", "operatingIncome": "-439858", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "7907459", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7429902", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "477557", "netIncomeFromContinuingOperations": "-2736727" }, "balance": { "goodwill": "1655182", "inventory": "88432", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5034043", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "114129", "reportedCurrency": "USD", "retainedEarnings": "-18868420", "totalLiabilities": "1585664", "otherCurrentAssets": "None", "totalCurrentAssets": "1712201", "currentLongTermDebt": "487800", "longTermInvestments": "0", "shortTermInvestments": "208697", "currentNetReceivables": "173395", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3321842", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "3364054", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "874116", "totalCurrentLiabilities": "1585664", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "1229580", "commonStockSharesOutstanding": "11156987", "intangibleAssetsExcludingGoodwill": "114129", "cashAndCashEquivalentsAtCarryingValue": "1229580", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2726530", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1", "operatingCashflow": "-9767", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40947", "cashflowFromInvestment": "None", "stockBasedCompensation": "15333", "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": "65436", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7467601, "cost_of_revenue": 7429902, "gross_profit": 37699, "research_and_development": null, "selling_general_admin": 477557, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -439858, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -2714024, "tax_provision": null, "effective_tax_rate": null, "net_income": -2726530, "net_income_continuing_ops": -2736727, "net_income_to_common": -2726530, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1229580, "short_term_investments": 208697, "net_receivables": 173395, "inventory": 88432, "other_current_assets": null, "total_current_assets": 1712201, "net_ppe": null, "goodwill": 1655182, "intangible_assets": 114129, "goodwill_and_intangibles": 1769311, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3321842, "total_assets": 5034043, "short_term_debt": null, "accounts_payable": 0, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1585664, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 1585664, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -18868420, "total_equity": 3364054, "shares_outstanding": 11156987, "operating_cash_flow": -9767, "stock_based_compensation": 15333, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40947, "free_cash_flow": -9767, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-2726530", "grossProfit": "37699", "depreciation": "None", "totalRevenue": "7467601", "costOfRevenue": "7429902", "interestIncome": "None", "incomeBeforeTax": "-2714024", "interestExpense": "None", "operatingIncome": "-439858", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "7907459", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7429902", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "477557", "netIncomeFromContinuingOperations": "-2736727" }, "balance": { "goodwill": "1655182", "inventory": "88432", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5034043", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "114129", "reportedCurrency": "USD", "retainedEarnings": "-18868420", "totalLiabilities": "1585664", "otherCurrentAssets": "None", "totalCurrentAssets": "1712201", "currentLongTermDebt": "487800", "longTermInvestments": "0", "shortTermInvestments": "208697", "currentNetReceivables": "173395", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3321842", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "3364054", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "874116", "totalCurrentLiabilities": "1585664", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "1229580", "commonStockSharesOutstanding": "11156987", "intangibleAssetsExcludingGoodwill": "114129", "cashAndCashEquivalentsAtCarryingValue": "1229580", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2726530", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1", "operatingCashflow": "-9767", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40947", "cashflowFromInvestment": "None", "stockBasedCompensation": "15333", "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": "65436", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "income_statement": { "revenue": 7283281, "cost_of_revenue": 7231912, "gross_profit": 51369, "ebit": -268393, "ebitda": -235972, "pretax_income": -272778, "tax_provision": -8719, "net_income": -264059, "net_income_to_common": -264059, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1281258, "total_current_assets": 1969760, "total_assets": 7578166, "short_term_debt": 167131, "long_term_debt": 337451, "total_debt": 504582, "total_liabilities": 1775370, "total_equity": 5712411, "shares_outstanding": 10019125, "goodwill_and_intangibles": 4023940 }, "cash_flow": { "operating_cash_flow": -402196, "capital_expenditure": 4, "free_cash_flow": -402192, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128491, "ticker_id": 7294, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-268393", "ebitda": "-235972", "netIncome": "-264059", "grossProfit": "51369", "depreciation": "None", "totalRevenue": "7283281", "costOfRevenue": "7231912", "interestIncome": "None", "incomeBeforeTax": "-272778", "interestExpense": "4385", "operatingIncome": "-268393", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-8719", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "319762", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7231912", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32421", "sellingGeneralAndAdministrative": "319762", "netIncomeFromContinuingOperations": "-272778" }, "balance": { "goodwill": "3905735", "inventory": "85857", "commonStock": "10019", "currentDebt": "None", "investments": "None", "totalAssets": "7578166", "longTermDebt": "337451", "shortTermDebt": "167131", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "118205", "reportedCurrency": "USD", "retainedEarnings": "-16310542", "totalLiabilities": "1775370", "otherCurrentAssets": "1732", "totalCurrentAssets": "1969760", "currentLongTermDebt": "167131", "longTermInvestments": "None", "shortTermInvestments": "205902", "currentNetReceivables": "395011", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5608406", "currentAccountsPayable": "17130", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "504582", "totalShareholderEquity": "5712411", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1268983", "totalCurrentLiabilities": "1437919", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "337451", "cashAndShortTermInvestments": "1281258", "commonStockSharesOutstanding": "10019125", "intangibleAssetsExcludingGoodwill": "118205", "cashAndCashEquivalentsAtCarryingValue": "1281258", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-264059", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-7375", "operatingCashflow": "-402196", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "585514", "cashflowFromInvestment": "951", "stockBasedCompensation": "15333", "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": "32421", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7283281, "cost_of_revenue": 7231912, "gross_profit": 51369, "research_and_development": null, "selling_general_admin": 319762, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -268393, "depreciation_amortisation": 32421, "ebitda": -235972, "interest_expense": 4385, "interest_income": null, "other_non_operating": null, "pretax_income": -272778, "tax_provision": -8719, "effective_tax_rate": null, "net_income": -264059, "net_income_continuing_ops": -272778, "net_income_to_common": -264059, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1281258, "short_term_investments": 205902, "net_receivables": 395011, "inventory": 85857, "other_current_assets": null, "total_current_assets": 1969760, "net_ppe": null, "goodwill": 3905735, "intangible_assets": 118205, "goodwill_and_intangibles": 4023940, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5608406, "total_assets": 7578166, "short_term_debt": 167131, "accounts_payable": 17130, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1437919, "long_term_debt": 337451, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 337451, "total_liabilities": 1775370, "total_debt": 504582, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16310542, "total_equity": 5712411, "shares_outstanding": 10019125, "operating_cash_flow": -402196, "stock_based_compensation": 15333, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": 951, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 585514, "free_cash_flow": -402192, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-268393", "ebitda": "-235972", "netIncome": "-264059", "grossProfit": "51369", "depreciation": "None", "totalRevenue": "7283281", "costOfRevenue": "7231912", "interestIncome": "None", "incomeBeforeTax": "-272778", "interestExpense": "4385", "operatingIncome": "-268393", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-8719", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "319762", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7231912", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32421", "sellingGeneralAndAdministrative": "319762", "netIncomeFromContinuingOperations": "-272778" }, "balance": { "goodwill": "3905735", "inventory": "85857", "commonStock": "10019", "currentDebt": "None", "investments": "None", "totalAssets": "7578166", "longTermDebt": "337451", "shortTermDebt": "167131", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "118205", "reportedCurrency": "USD", "retainedEarnings": "-16310542", "totalLiabilities": "1775370", "otherCurrentAssets": "1732", "totalCurrentAssets": "1969760", "currentLongTermDebt": "167131", "longTermInvestments": "None", "shortTermInvestments": "205902", "currentNetReceivables": "395011", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5608406", "currentAccountsPayable": "17130", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "504582", "totalShareholderEquity": "5712411", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1268983", "totalCurrentLiabilities": "1437919", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "337451", "cashAndShortTermInvestments": "1281258", "commonStockSharesOutstanding": "10019125", "intangibleAssetsExcludingGoodwill": "118205", "cashAndCashEquivalentsAtCarryingValue": "1281258", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-264059", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-7375", "operatingCashflow": "-402196", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "585514", "cashflowFromInvestment": "951", "stockBasedCompensation": "15333", "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": "32421", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "income_statement": { "revenue": 5327181, "cost_of_revenue": 5289946, "gross_profit": 37235, "ebit": -412561, "ebitda": -290476, "pretax_income": -332312, "tax_provision": -20938, "net_income": -311374, "net_income_to_common": -311374, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1116183, "total_current_assets": 1616388, "total_assets": 7297102, "short_term_debt": 169434, "long_term_debt": 394404, "total_debt": 563838, "total_liabilities": 1817709, "total_equity": 5376632, "shares_outstanding": 9693587, "goodwill_and_intangibles": 4028016 }, "cash_flow": { "operating_cash_flow": -285518, "capital_expenditure": 0, "free_cash_flow": -285518, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128492, "ticker_id": 7294, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:18.365955+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-412561", "ebitda": "-290476", "netIncome": "-311374", "grossProfit": "37235", "depreciation": "None", "totalRevenue": "5327181", "costOfRevenue": "5289946", "interestIncome": "None", "incomeBeforeTax": "-332312", "interestExpense": "880", "operatingIncome": "-331432", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-20938", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "368667", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5289946", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122085", "sellingGeneralAndAdministrative": "368667", "netIncomeFromContinuingOperations": "-332312" }, "balance": { "goodwill": "3905735", "inventory": "86282", "commonStock": "9693", "currentDebt": "None", "investments": "None", "totalAssets": "7297102", "longTermDebt": "394404", "shortTermDebt": "169434", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "122281", "reportedCurrency": "USD", "retainedEarnings": "-16046483", "totalLiabilities": "1817709", "otherCurrentAssets": "212854", "totalCurrentAssets": "1616388", "currentLongTermDebt": "169434", "longTermInvestments": "None", "shortTermInvestments": "203199", "currentNetReceivables": "208992", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5680714", "currentAccountsPayable": "17295", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "563838", "totalShareholderEquity": "5376632", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1236188", "totalCurrentLiabilities": "1423305", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "394404", "cashAndShortTermInvestments": "1116183", "commonStockSharesOutstanding": "9693587", "intangibleAssetsExcludingGoodwill": "122281", "cashAndCashEquivalentsAtCarryingValue": "1116183", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-332312", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-7375", "operatingCashflow": "-285518", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39897", "cashflowFromInvestment": "None", "stockBasedCompensation": "29800", "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": "40956", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5327181, "cost_of_revenue": 5289946, "gross_profit": 37235, "research_and_development": null, "selling_general_admin": 368667, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -412561, "depreciation_amortisation": 122085, "ebitda": -290476, "interest_expense": 880, "interest_income": null, "other_non_operating": null, "pretax_income": -332312, "tax_provision": -20938, "effective_tax_rate": null, "net_income": -311374, "net_income_continuing_ops": -332312, "net_income_to_common": -311374, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1116183, "short_term_investments": 203199, "net_receivables": 208992, "inventory": 86282, "other_current_assets": null, "total_current_assets": 1616388, "net_ppe": null, "goodwill": 3905735, "intangible_assets": 122281, "goodwill_and_intangibles": 4028016, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5680714, "total_assets": 7297102, "short_term_debt": 169434, "accounts_payable": 17295, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1423305, "long_term_debt": 394404, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 394404, "total_liabilities": 1817709, "total_debt": 563838, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16046483, "total_equity": 5376632, "shares_outstanding": 9693587, "operating_cash_flow": -285518, "stock_based_compensation": 29800, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39897, "free_cash_flow": -285518, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-412561", "ebitda": "-290476", "netIncome": "-311374", "grossProfit": "37235", "depreciation": "None", "totalRevenue": "5327181", "costOfRevenue": "5289946", "interestIncome": "None", "incomeBeforeTax": "-332312", "interestExpense": "880", "operatingIncome": "-331432", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-20938", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "368667", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5289946", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122085", "sellingGeneralAndAdministrative": "368667", "netIncomeFromContinuingOperations": "-332312" }, "balance": { "goodwill": "3905735", "inventory": "86282", "commonStock": "9693", "currentDebt": "None", "investments": "None", "totalAssets": "7297102", "longTermDebt": "394404", "shortTermDebt": "169434", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "122281", "reportedCurrency": "USD", "retainedEarnings": "-16046483", "totalLiabilities": "1817709", "otherCurrentAssets": "212854", "totalCurrentAssets": "1616388", "currentLongTermDebt": "169434", "longTermInvestments": "None", "shortTermInvestments": "203199", "currentNetReceivables": "208992", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5680714", "currentAccountsPayable": "17295", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "563838", "totalShareholderEquity": "5376632", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1236188", "totalCurrentLiabilities": "1423305", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "394404", "cashAndShortTermInvestments": "1116183", "commonStockSharesOutstanding": "9693587", "intangibleAssetsExcludingGoodwill": "122281", "cashAndCashEquivalentsAtCarryingValue": "1116183", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-332312", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-7375", "operatingCashflow": "-285518", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39897", "cashflowFromInvestment": "None", "stockBasedCompensation": "29800", "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": "40956", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }