{ "ticker": { "uuid": "3202469b-c677-407f-82a0-850b92885baf", "symbol": "HTLM", "name": "HomesToLife Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/3202469b-c677-407f-82a0-850b92885baf/", "api_url": "https://sharemaestro.com/factors/api/tickers/3202469b-c677-407f-82a0-850b92885baf/" }, "ticker_metadata": { "id": 6487, "uuid": "3202469b-c677-407f-82a0-850b92885baf", "symbol": "HTLM", "name": "HomesToLife Ltd", "asset_type": "equity", "market_cap": 179375000, "stock_exchange_id": 2, "industry": "Specialty Retail", "sector": "Consumer Cyclical", "description": "HomesToLife Ltd (HTLM) is a pioneering player in the property technology sector, leveraging cutting-edge digital solutions to transform the real estate landscape. Its innovative platform seamlessly connects buyers, sellers, and brokers, streamlining transactions and enhancing user experiences through data-driven insights. In a rapidly evolving housing market, HomesToLife's strategic emphasis on technological integration positions it for sustained growth, making it an appealing investment for institutional investors looking to capitalize on the burgeoning demand for proptech solutions. With a forward-looking approach, HTLM is set to redefine the future of real estate services.", "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": "3202469b-c677-407f-82a0-850b92885baf", "symbol": "HTLM", "name": "HomesToLife Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/3202469b-c677-407f-82a0-850b92885baf/", "api_url": "https://sharemaestro.com/factors/api/tickers/3202469b-c677-407f-82a0-850b92885baf/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.47, "value": 0.79, "quality": 0.24, "momentum": 0.05, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 2.14, "market_cap": 191931250, "pe_ratio": 10.1169, "earnings_yield": 0.0988, "ebitda_to_ev": 0.1465, "shareholder_yield": 0, "roe": 0.7946, "piotroski_f_score": 3, "momentum_12_1": -0.5076, "volatility_252d": 0.4573 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "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": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:12.275755+00:00", "batch_id": "" }, "size": { "price_close": 2.14, "market_cap": 191931250, "market_cap_usd": 191931250, "enterprise_value": 175821866, "shares_outstanding": 89687500, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 10.1169, "pb_ratio": 8.0391, "ptbv_ratio": 8.0391, "ps_ratio": 0.4311, "pcf_ratio": 10.7023, "pfcf_ratio": 9.773, "ev_ebitda": 6.828, "ev_ebit": 7.4992, "ev_sales": 0.395, "ev_fcf": 8.9527, "earnings_yield": 0.0988, "fcf_yield": 0.1117, "price_to_sales": 0.4311, "price_to_book": 8.0391, "price_to_cashflow": 10.7023, "ebitda_to_ev": 0.1465, "sales_yield": 2.5319 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2808, "operating_margin": 0.0527, "net_margin": 0.0426, "ebitda_margin": 0.0578, "fcf_margin": 0.0441, "roe": 0.7946, "roa": 0.1908, "roic": 2.41, "roc_greenblatt": null, "asset_turnover": 4.477, "cash_conversion": 1.0352, "accruals_ratio": 0.0104, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": 7.0625, "earnings_stability_5y": 3.6738, "revenue_stability_5y": 0.8993, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 1.257, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.1648, "net_debt_to_ebitda": -0.6256, "debt_to_assets": 0.0456, "interest_coverage": 18.7192, "current_ratio": 1.2532, "quick_ratio": 1.1351, "net_debt": -16109384, "local_beta": 0.0025, "volatility_252d": 0.4573, "volatility_60d": 1.132, "max_drawdown_12m": -0.5733, "risk_adjusted_momentum": -1.11 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": 3.3996, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 2.013, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0295, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": 0.2159, "price_return_3m": 0.1021, "price_return_6m": -0.2567, "price_return_9m": -0.4231, "price_return_12m": -0.4013, "price_return_12m_ex1m": -0.5076, "momentum_6m": -0.2567, "momentum_12m": -0.4013, "momentum_12_1": -0.5076, "distance_from_52w_high": -0.4407, "distance_from_52w_low": 0.3108, "relative_strength": -0.5592 }, "raw_ttm": { "revenue_ttm": 445168482, "gross_profit_ttm": 124990791, "ebit_ttm": 23445264, "ebitda_ttm": 25750122, "net_income_ttm": 18971302, "eps_diluted_ttm": 0.2115, "operating_cash_flow_ttm": 17933568, "capital_expenditure_ttm": 1705413, "fcf_ttm": 19638981, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1252471, "cash_and_equivalents": 20641726, "total_current_assets": 89343634, "total_current_liabilities": 71295226, "net_ppe": null, "total_assets": 99434545, "total_debt": 4532342, "total_equity": 23874716, "net_working_capital": 1939024, "book_value_per_share": 0.2662, "retained_earnings": 4656422, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.2662 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 20, "rank_pb": 87, "rank_ptbv": 78, "rank_ps": 12, "rank_pcf": 47, "rank_ev_ebitda": 20, "rank_ev_ebit": 34, "rank_earnings_yield": 20, "rank_fcf_yield": 36, "rank_dividend_yield": 69, "rank_shareholder_yield": 70, "rank_total_yield": 70, "rank_roe": 3, "rank_roc": 50, "rank_roic": 1, "rank_gross_margin": 73, "rank_fcf_margin": 81, "rank_piotroski": 87, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 92 }, "composites": { "value_composite": 21, "quality_composite": 76, "momentum_composite": 95, "growth_composite": 50, "yield_composite": 80, "svqf_composite": 11, "vc1_composite": 19, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 53, "quality_value_composite": 0.4354, "os_score": 0.47, "value_percentile": 0.79, "quality_percentile": 0.24, "momentum_percentile": 0.05, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 65, "all_cap_buyback_rank": 64, "small_cap_core_rank": 32, "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": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1436, "ticker_id": 6487, "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": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:12.275755+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.14, "market_cap": 191931250, "market_cap_usd": 191931250, "enterprise_value": 175821866, "shares_outstanding": 89687500, "fx_rate_to_usd": null, "pe_ratio": 10.11692555, "pb_ratio": 8.03910086, "ptbv_ratio": 8.03910086, "ps_ratio": 0.43114294, "pcf_ratio": 10.70234601, "pfcf_ratio": 9.77297396, "ev_ebitda": 6.82800128, "ev_ebit": 7.49924872, "ev_sales": 0.39495578, "ev_fcf": 8.952698, "earnings_yield": 0.09884426, "fcf_yield": 0.11169817, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.28077188, "operating_margin": 0.05266605, "net_margin": 0.042616, "ebitda_margin": 0.05784354, "fcf_margin": 0.04411584, "roe": 0.79461896, "roa": 0.19079186, "roic": 2.4100267, "roc_greenblatt": null, "asset_turnover": 4.47700024, "cash_conversion": 1.03519416, "accruals_ratio": 0.01043635, "sbc_to_revenue": null, "debt_to_equity": 3.16484724, "net_debt_to_ebitda": -0.62560418, "debt_to_assets": 0.04558116, "interest_coverage": 18.71920707, "current_ratio": 1.2531503, "quick_ratio": 1.13507986, "net_debt": -16109384, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 3.3996178, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 2.01298142, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.02947616, "piotroski_f_score": 3, "altman_z_score": 7.0625406, "earnings_stability_5y": 3.673762, "revenue_stability_5y": 0.899282, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.21590909, "price_return_3m": 0.10207024, "price_return_6m": -0.25666053, "price_return_9m": -0.42313395, "price_return_12m": -0.40129812, "price_return_12m_ex1m": -0.50760967, "distance_from_52w_high": -0.44066911, "distance_from_52w_low": 0.3107926, "relative_strength": -0.55923917, "local_beta": 0.0025, "volatility_252d": 0.457292, "volatility_60d": 1.132, "max_drawdown_12m": -0.57328803, "revenue_ttm": 445168482, "gross_profit_ttm": 124990791, "ebit_ttm": 23445264, "ebitda_ttm": 25750122, "net_income_ttm": 18971302, "eps_diluted_ttm": 0.21152671, "operating_cash_flow_ttm": 17933568, "capital_expenditure_ttm": 1705413, "fcf_ttm": 19638981, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1252471, "cash_and_equivalents": 20641726, "total_current_assets": 89343634, "total_current_liabilities": 71295226, "net_ppe": null, "total_assets": 99434545, "total_debt": 4532342, "total_equity": 23874716, "net_working_capital": 1939024, "book_value_per_share": 0.26619892, "retained_earnings": 4656422, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.26619892, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 20, "rank_pb": 87, "rank_ptbv": 78, "rank_ps": 12, "rank_pcf": 47, "rank_ev_ebitda": 20, "rank_ev_ebit": 34, "rank_earnings_yield": 20, "rank_fcf_yield": 36, "rank_dividend_yield": 69, "rank_shareholder_yield": 70, "rank_total_yield": 70, "rank_roe": 3, "rank_roc": 50, "rank_roic": 1, "rank_gross_margin": 73, "rank_fcf_margin": 81, "rank_piotroski": 87, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 92, "value_composite": 21, "quality_composite": 76, "momentum_composite": 95, "growth_composite": 50, "yield_composite": 80, "svqf_composite": 11, "vc1_composite": 19, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 65, "all_cap_buyback_rank": 64, "small_cap_core_rank": 32, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.14, "os": 0.47, "value": 0.79, "quality": 0.24, "momentum": 0.05, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 10.1169, "earnings_yield": 0.0988, "shareholder_yield": 0, "roe": 0.7946, "momentum_12_1": -0.5076, "complete_fields": { "id": 1436, "ticker_id": 6487, "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": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:12.275755+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.14, "market_cap": 191931250, "market_cap_usd": 191931250, "enterprise_value": 175821866, "shares_outstanding": 89687500, "fx_rate_to_usd": null, "pe_ratio": 10.11692555, "pb_ratio": 8.03910086, "ptbv_ratio": 8.03910086, "ps_ratio": 0.43114294, "pcf_ratio": 10.70234601, "pfcf_ratio": 9.77297396, "ev_ebitda": 6.82800128, "ev_ebit": 7.49924872, "ev_sales": 0.39495578, "ev_fcf": 8.952698, "earnings_yield": 0.09884426, "fcf_yield": 0.11169817, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.28077188, "operating_margin": 0.05266605, "net_margin": 0.042616, "ebitda_margin": 0.05784354, "fcf_margin": 0.04411584, "roe": 0.79461896, "roa": 0.19079186, "roic": 2.4100267, "roc_greenblatt": null, "asset_turnover": 4.47700024, "cash_conversion": 1.03519416, "accruals_ratio": 0.01043635, "sbc_to_revenue": null, "debt_to_equity": 3.16484724, "net_debt_to_ebitda": -0.62560418, "debt_to_assets": 0.04558116, "interest_coverage": 18.71920707, "current_ratio": 1.2531503, "quick_ratio": 1.13507986, "net_debt": -16109384, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 3.3996178, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 2.01298142, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.02947616, "piotroski_f_score": 3, "altman_z_score": 7.0625406, "earnings_stability_5y": 3.673762, "revenue_stability_5y": 0.899282, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.21590909, "price_return_3m": 0.10207024, "price_return_6m": -0.25666053, "price_return_9m": -0.42313395, "price_return_12m": -0.40129812, "price_return_12m_ex1m": -0.50760967, "distance_from_52w_high": -0.44066911, "distance_from_52w_low": 0.3107926, "relative_strength": -0.55923917, "local_beta": 0.0025, "volatility_252d": 0.457292, "volatility_60d": 1.132, "max_drawdown_12m": -0.57328803, "revenue_ttm": 445168482, "gross_profit_ttm": 124990791, "ebit_ttm": 23445264, "ebitda_ttm": 25750122, "net_income_ttm": 18971302, "eps_diluted_ttm": 0.21152671, "operating_cash_flow_ttm": 17933568, "capital_expenditure_ttm": 1705413, "fcf_ttm": 19638981, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1252471, "cash_and_equivalents": 20641726, "total_current_assets": 89343634, "total_current_liabilities": 71295226, "net_ppe": null, "total_assets": 99434545, "total_debt": 4532342, "total_equity": 23874716, "net_working_capital": 1939024, "book_value_per_share": 0.26619892, "retained_earnings": 4656422, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.26619892, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 20, "rank_pb": 87, "rank_ptbv": 78, "rank_ps": 12, "rank_pcf": 47, "rank_ev_ebitda": 20, "rank_ev_ebit": 34, "rank_earnings_yield": 20, "rank_fcf_yield": 36, "rank_dividend_yield": 69, "rank_shareholder_yield": 70, "rank_total_yield": 70, "rank_roe": 3, "rank_roc": 50, "rank_roic": 1, "rank_gross_margin": 73, "rank_fcf_margin": 81, "rank_piotroski": 87, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 92, "value_composite": 21, "quality_composite": 76, "momentum_composite": 95, "growth_composite": 50, "yield_composite": 80, "svqf_composite": 11, "vc1_composite": 19, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 65, "all_cap_buyback_rank": 64, "small_cap_core_rank": 32, "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": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "income_statement": { "revenue": 377876123, "cost_of_revenue": 272571322, "gross_profit": 105304801, "ebit": 22160875, "ebitda": 24630853, "pretax_income": 20753972, "tax_provision": 4199820, "net_income": 16554152, "net_income_to_common": 16554152, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21210024, "total_current_assets": 97796152, "total_assets": 108232644, "short_term_debt": 9575234, "long_term_debt": null, "total_debt": 9575234, "total_liabilities": 86583103, "total_equity": 21649541, "shares_outstanding": 89687500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10316586, "capital_expenditure": 869786, "free_cash_flow": 11186372, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91092, "ticker_id": 6487, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22160875", "ebitda": "24630853", "netIncome": "16554152", "grossProfit": "105304801", "depreciation": "None", "totalRevenue": "377876123", "costOfRevenue": "272571322", "interestIncome": "23134", "incomeBeforeTax": "20753972", "interestExpense": "1076771", "operatingIncome": "19856017", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4199820", "reportedCurrency": "USD", "netInterestIncome": "-1383769", "nonInterestIncome": "None", "operatingExpenses": "85448784", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "272571322", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2469978", "sellingGeneralAndAdministrative": "18336882", "netIncomeFromContinuingOperations": "16554152" }, "balance": { "goodwill": "None", "inventory": "7464611", "commonStock": "6974", "currentDebt": "None", "investments": "None", "totalAssets": "108232644", "longTermDebt": "None", "shortTermDebt": "9575234", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2149385", "totalLiabilities": "86583103", "otherCurrentAssets": "4551688", "totalCurrentAssets": "97796152", "currentLongTermDebt": "10389094", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64569829", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10436492", "currentAccountsPayable": "61715576", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13908517", "totalShareholderEquity": "21649541", "capitalLeaseObligations": "7497260", "otherCurrentLiabilities": "10638242", "totalCurrentLiabilities": "81929052", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4654051", "cashAndShortTermInvestments": "21210024", "commonStockSharesOutstanding": "89687500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21210024", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12669696", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1225349", "operatingCashflow": "10316586", "capitalExpenditures": "869786", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7177262", "cashflowFromInvestment": "-1635131", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1890394", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 377876123, "cost_of_revenue": 272571322, "gross_profit": 105304801, "research_and_development": null, "selling_general_admin": 18336882, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22160875, "depreciation_amortisation": 2469978, "ebitda": 24630853, "interest_expense": 1076771, "interest_income": null, "other_non_operating": null, "pretax_income": 20753972, "tax_provision": 4199820, "effective_tax_rate": null, "net_income": 16554152, "net_income_continuing_ops": 16554152, "net_income_to_common": 16554152, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21210024, "short_term_investments": null, "net_receivables": 64569829, "inventory": 7464611, "other_current_assets": null, "total_current_assets": 97796152, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10436492, "total_assets": 108232644, "short_term_debt": 9575234, "accounts_payable": 61715576, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81929052, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4654051, "total_liabilities": 86583103, "total_debt": 9575234, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2149385, "total_equity": 21649541, "shares_outstanding": 89687500, "operating_cash_flow": 10316586, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 869786, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1635131, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7177262, "free_cash_flow": 11186372, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22160875", "ebitda": "24630853", "netIncome": "16554152", "grossProfit": "105304801", "depreciation": "None", "totalRevenue": "377876123", "costOfRevenue": "272571322", "interestIncome": "23134", "incomeBeforeTax": "20753972", "interestExpense": "1076771", "operatingIncome": "19856017", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4199820", "reportedCurrency": "USD", "netInterestIncome": "-1383769", "nonInterestIncome": "None", "operatingExpenses": "85448784", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "272571322", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2469978", "sellingGeneralAndAdministrative": "18336882", "netIncomeFromContinuingOperations": "16554152" }, "balance": { "goodwill": "None", "inventory": "7464611", "commonStock": "6974", "currentDebt": "None", "investments": "None", "totalAssets": "108232644", "longTermDebt": "None", "shortTermDebt": "9575234", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2149385", "totalLiabilities": "86583103", "otherCurrentAssets": "4551688", "totalCurrentAssets": "97796152", "currentLongTermDebt": "10389094", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64569829", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10436492", "currentAccountsPayable": "61715576", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13908517", "totalShareholderEquity": "21649541", "capitalLeaseObligations": "7497260", "otherCurrentLiabilities": "10638242", "totalCurrentLiabilities": "81929052", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4654051", "cashAndShortTermInvestments": "21210024", "commonStockSharesOutstanding": "89687500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21210024", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12669696", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1225349", "operatingCashflow": "10316586", "capitalExpenditures": "869786", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7177262", "cashflowFromInvestment": "-1635131", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1890394", "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": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "income_statement": { "revenue": 335060851, "cost_of_revenue": 252032836, "gross_profit": 83028015, "ebit": 11879401, "ebitda": 14030425, "pretax_income": 10836513, "tax_provision": 2415742, "net_income": 8420771, "net_income_to_common": 8420771, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3442000, "total_current_assets": 5147000, "total_assets": 8618000, "short_term_debt": 1437000, "long_term_debt": null, "total_debt": 1437000, "total_liabilities": 5174000, "total_equity": 3444000, "shares_outstanding": 14688000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1021680, "capital_expenditure": 124000, "free_cash_flow": -897680, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91097, "ticker_id": 6487, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11879401", "ebitda": "14030425", "netIncome": "8420771", "grossProfit": "83028015", "depreciation": "None", "totalRevenue": "335060851", "costOfRevenue": "252032836", "interestIncome": "119306", "incomeBeforeTax": "10836513", "interestExpense": "780365", "operatingIncome": "10102000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2415742", "reportedCurrency": "USD", "netInterestIncome": "-923582", "nonInterestIncome": "None", "operatingExpenses": "72926013", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "252032836", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2151024", "sellingGeneralAndAdministrative": "17348952", "netIncomeFromContinuingOperations": "-1666195" }, "balance": { "goodwill": "None", "inventory": "601900", "commonStock": "1469", "currentDebt": "None", "investments": "None", "totalAssets": "8618000", "longTermDebt": "None", "shortTermDebt": "1437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-25364000", "totalLiabilities": "5174000", "otherCurrentAssets": "100", "totalCurrentAssets": "5147000", "currentLongTermDebt": "15255874", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1103000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3471000", "currentAccountsPayable": "267792", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3613000", "totalShareholderEquity": "3444000", "capitalLeaseObligations": "3613116", "otherCurrentLiabilities": "497670", "totalCurrentLiabilities": "2899000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2275000", "cashAndShortTermInvestments": "3442000", "commonStockSharesOutstanding": "14688000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3442000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1666195", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "39974", "operatingCashflow": "-1021680", "capitalExpenditures": "124000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3189000", "cashflowFromInvestment": "-124000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1507368", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 335060851, "cost_of_revenue": 252032836, "gross_profit": 83028015, "research_and_development": null, "selling_general_admin": 17348952, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11879401, "depreciation_amortisation": 2151024, "ebitda": 14030425, "interest_expense": 780365, "interest_income": null, "other_non_operating": null, "pretax_income": 10836513, "tax_provision": 2415742, "effective_tax_rate": null, "net_income": 8420771, "net_income_continuing_ops": -1666195, "net_income_to_common": 8420771, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3442000, "short_term_investments": null, "net_receivables": 1103000, "inventory": 601900, "other_current_assets": null, "total_current_assets": 5147000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3471000, "total_assets": 8618000, "short_term_debt": 1437000, "accounts_payable": 267792, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2899000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2275000, "total_liabilities": 5174000, "total_debt": 1437000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -25364000, "total_equity": 3444000, "shares_outstanding": 14688000, "operating_cash_flow": -1021680, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -124000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3189000, "free_cash_flow": -897680, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11879401", "ebitda": "14030425", "netIncome": "8420771", "grossProfit": "83028015", "depreciation": "None", "totalRevenue": "335060851", "costOfRevenue": "252032836", "interestIncome": "119306", "incomeBeforeTax": "10836513", "interestExpense": "780365", "operatingIncome": "10102000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2415742", "reportedCurrency": "USD", "netInterestIncome": "-923582", "nonInterestIncome": "None", "operatingExpenses": "72926013", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "252032836", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2151024", "sellingGeneralAndAdministrative": "17348952", "netIncomeFromContinuingOperations": "-1666195" }, "balance": { "goodwill": "None", "inventory": "601900", "commonStock": "1469", "currentDebt": "None", "investments": "None", "totalAssets": "8618000", "longTermDebt": "None", "shortTermDebt": "1437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-25364000", "totalLiabilities": "5174000", "otherCurrentAssets": "100", "totalCurrentAssets": "5147000", "currentLongTermDebt": "15255874", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1103000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3471000", "currentAccountsPayable": "267792", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3613000", "totalShareholderEquity": "3444000", "capitalLeaseObligations": "3613116", "otherCurrentLiabilities": "497670", "totalCurrentLiabilities": "2899000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2275000", "cashAndShortTermInvestments": "3442000", "commonStockSharesOutstanding": "14688000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3442000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1666195", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "39974", "operatingCashflow": "-1021680", "capitalExpenditures": "124000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3189000", "cashflowFromInvestment": "-124000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1507368", "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": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "income_statement": { "revenue": 325984469, "cost_of_revenue": 239738076, "gross_profit": 86246393, "ebit": 13063099, "ebitda": 14629123, "pretax_income": 12181382, "tax_provision": 1864201, "net_income": 10317181, "net_income_to_common": 10317181, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1366231, "total_current_assets": 3780589, "total_assets": 7117191, "short_term_debt": 1237165, "long_term_debt": null, "total_debt": 1237165, "total_liabilities": 5518292, "total_equity": 1598899, "shares_outstanding": 14500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 894784, "capital_expenditure": 247511, "free_cash_flow": 1142295, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91102, "ticker_id": 6487, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13063099", "ebitda": "14629123", "netIncome": "10317181", "grossProfit": "86246393", "depreciation": "None", "totalRevenue": "325984469", "costOfRevenue": "239738076", "interestIncome": "6132", "incomeBeforeTax": "12181382", "interestExpense": "881717", "operatingIncome": "17962131", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1864201", "reportedCurrency": "USD", "netInterestIncome": "6132", "nonInterestIncome": "None", "operatingExpenses": "68284262", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239738076", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1566024", "sellingGeneralAndAdministrative": "17400101", "netIncomeFromContinuingOperations": "237499" }, "balance": { "goodwill": "None", "inventory": "674529", "commonStock": "1325", "currentDebt": "None", "investments": "None", "totalAssets": "7117191", "longTermDebt": "None", "shortTermDebt": "1237165", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-23697677", "totalLiabilities": "5518292", "otherCurrentAssets": "522751", "totalCurrentAssets": "3780589", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1739829", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3336602", "currentAccountsPayable": "993547", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3366402", "totalShareholderEquity": "1598899", "capitalLeaseObligations": "4441294", "otherCurrentLiabilities": "216596", "totalCurrentLiabilities": "3294245", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2224047", "cashAndShortTermInvestments": "1366231", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1366231", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "237499", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "SGD", "changeInInventory": "-111162", "operatingCashflow": "894784", "capitalExpenditures": "247511", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1431833", "cashflowFromInvestment": "-247511", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1174604", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 325984469, "cost_of_revenue": 239738076, "gross_profit": 86246393, "research_and_development": null, "selling_general_admin": 17400101, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13063099, "depreciation_amortisation": 1566024, "ebitda": 14629123, "interest_expense": 881717, "interest_income": null, "other_non_operating": null, "pretax_income": 12181382, "tax_provision": 1864201, "effective_tax_rate": null, "net_income": 10317181, "net_income_continuing_ops": 237499, "net_income_to_common": 10317181, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1366231, "short_term_investments": null, "net_receivables": 1739829, "inventory": 674529, "other_current_assets": null, "total_current_assets": 3780589, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3336602, "total_assets": 7117191, "short_term_debt": 1237165, "accounts_payable": 993547, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3294245, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2224047, "total_liabilities": 5518292, "total_debt": 1237165, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23697677, "total_equity": 1598899, "shares_outstanding": 14500000, "operating_cash_flow": 894784, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 247511, "acquisitions": null, "other_investing": null, "investing_cash_flow": -247511, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1431833, "free_cash_flow": 1142295, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13063099", "ebitda": "14629123", "netIncome": "10317181", "grossProfit": "86246393", "depreciation": "None", "totalRevenue": "325984469", "costOfRevenue": "239738076", "interestIncome": "6132", "incomeBeforeTax": "12181382", "interestExpense": "881717", "operatingIncome": "17962131", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1864201", "reportedCurrency": "USD", "netInterestIncome": "6132", "nonInterestIncome": "None", "operatingExpenses": "68284262", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239738076", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1566024", "sellingGeneralAndAdministrative": "17400101", "netIncomeFromContinuingOperations": "237499" }, "balance": { "goodwill": "None", "inventory": "674529", "commonStock": "1325", "currentDebt": "None", "investments": "None", "totalAssets": "7117191", "longTermDebt": "None", "shortTermDebt": "1237165", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-23697677", "totalLiabilities": "5518292", "otherCurrentAssets": "522751", "totalCurrentAssets": "3780589", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1739829", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3336602", "currentAccountsPayable": "993547", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3366402", "totalShareholderEquity": "1598899", "capitalLeaseObligations": "4441294", "otherCurrentLiabilities": "216596", "totalCurrentLiabilities": "3294245", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2224047", "cashAndShortTermInvestments": "1366231", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1366231", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "237499", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "SGD", "changeInInventory": "-111162", "operatingCashflow": "894784", "capitalExpenditures": "247511", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1431833", "cashflowFromInvestment": "-247511", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1174604", "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": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "income_statement": { "revenue": 4437155, "cost_of_revenue": 1679470, "gross_profit": 2757685, "ebit": 594270, "ebitda": 1283447, "pretax_income": 605226, "tax_provision": null, "net_income": 605226, "net_income_to_common": 605226, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2150316, "total_current_assets": 3833204, "total_assets": 5457543, "short_term_debt": 787891, "long_term_debt": null, "total_debt": 787891, "total_liabilities": 4125306, "total_equity": 1332236, "shares_outstanding": 14500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1734126, "capital_expenditure": 14561, "free_cash_flow": 1748687, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91103, "ticker_id": 6487, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "594270", "ebitda": "1283447", "netIncome": "605226", "grossProfit": "2757685", "depreciation": "None", "totalRevenue": "4437155", "costOfRevenue": "1679470", "interestIncome": "0", "incomeBeforeTax": "605226", "interestExpense": "None", "operatingIncome": "594270", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "2163415", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1679470", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "689177", "sellingGeneralAndAdministrative": "725178", "netIncomeFromContinuingOperations": "814727" }, "balance": { "goodwill": "None", "inventory": "575539", "commonStock": "1302", "currentDebt": "None", "investments": "None", "totalAssets": "5457543", "longTermDebt": "None", "shortTermDebt": "787891", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "SGD", "retainedEarnings": "-24119438", "totalLiabilities": "4125306", "otherCurrentAssets": "0", "totalCurrentAssets": "3833204", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1107347", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1624338", "currentAccountsPayable": "581018", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1778100", "totalShareholderEquity": "1332236", "capitalLeaseObligations": "1778100.81", "otherCurrentLiabilities": "194334", "totalCurrentLiabilities": "3041827", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1083478", "cashAndShortTermInvestments": "2150316", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2150316", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "814727", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "SGD", "changeInInventory": "27145", "operatingCashflow": "1734126", "capitalExpenditures": "14561", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-921528", "cashflowFromInvestment": "-14561", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "927737", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4437155, "cost_of_revenue": 1679470, "gross_profit": 2757685, "research_and_development": null, "selling_general_admin": 725178, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 594270, "depreciation_amortisation": 689177, "ebitda": 1283447, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 605226, "tax_provision": null, "effective_tax_rate": null, "net_income": 605226, "net_income_continuing_ops": 814727, "net_income_to_common": 605226, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2150316, "short_term_investments": null, "net_receivables": 1107347, "inventory": 575539, "other_current_assets": null, "total_current_assets": 3833204, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1624338, "total_assets": 5457543, "short_term_debt": 787891, "accounts_payable": 581018, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3041827, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1083478, "total_liabilities": 4125306, "total_debt": 787891, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24119438, "total_equity": 1332236, "shares_outstanding": 14500000, "operating_cash_flow": 1734126, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14561, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14561, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -921528, "free_cash_flow": 1748687, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "594270", "ebitda": "1283447", "netIncome": "605226", "grossProfit": "2757685", "depreciation": "None", "totalRevenue": "4437155", "costOfRevenue": "1679470", "interestIncome": "0", "incomeBeforeTax": "605226", "interestExpense": "None", "operatingIncome": "594270", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "2163415", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1679470", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "689177", "sellingGeneralAndAdministrative": "725178", "netIncomeFromContinuingOperations": "814727" }, "balance": { "goodwill": "None", "inventory": "575539", "commonStock": "1302", "currentDebt": "None", "investments": "None", "totalAssets": "5457543", "longTermDebt": "None", "shortTermDebt": "787891", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "SGD", "retainedEarnings": "-24119438", "totalLiabilities": "4125306", "otherCurrentAssets": "0", "totalCurrentAssets": "3833204", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1107347", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1624338", "currentAccountsPayable": "581018", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1778100", "totalShareholderEquity": "1332236", "capitalLeaseObligations": "1778100.81", "otherCurrentLiabilities": "194334", "totalCurrentLiabilities": "3041827", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1083478", "cashAndShortTermInvestments": "2150316", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2150316", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "814727", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "SGD", "changeInInventory": "27145", "operatingCashflow": "1734126", "capitalExpenditures": "14561", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-921528", "cashflowFromInvestment": "-14561", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "927737", "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": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "income_statement": { "revenue": 4038842, "cost_of_revenue": 1503840, "gross_profit": 2535000, "ebit": 167775, "ebitda": 878100, "pretax_income": 714578, "tax_provision": null, "net_income": 714578, "net_income_to_common": 714578, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1341658, "total_current_assets": 2926131, "total_assets": 3989988, "short_term_debt": 738444, "long_term_debt": null, "total_debt": 738444, "total_liabilities": 3499415, "total_equity": 490573, "shares_outstanding": 14500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1947865, "capital_expenditure": 23229, "free_cash_flow": 1971094, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91104, "ticker_id": 6487, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "167775", "ebitda": "878100", "netIncome": "714578", "grossProfit": "2535000", "depreciation": "None", "totalRevenue": "4038842", "costOfRevenue": "1503840", "interestIncome": "0", "incomeBeforeTax": "714578", "interestExpense": "None", "operatingIncome": "7362", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "2527639.40", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1503840", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "710325", "sellingGeneralAndAdministrative": "959973.90", "netIncomeFromContinuingOperations": "966381.47" }, "balance": { "goodwill": "None", "inventory": "609793", "commonStock": "1291", "currentDebt": "None", "investments": "None", "totalAssets": "3989988", "longTermDebt": "None", "shortTermDebt": "738444", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "SGD", "retainedEarnings": "-24750492", "totalLiabilities": "3499415", "otherCurrentAssets": "0", "totalCurrentAssets": "2926131", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "974679", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1063857", "currentAccountsPayable": "606951", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1214362", "totalShareholderEquity": "490573", "capitalLeaseObligations": "1214362.30", "otherCurrentLiabilities": "161790", "totalCurrentLiabilities": "2900681", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "598733", "cashAndShortTermInvestments": "1341658", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1341658", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "966381", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "SGD", "changeInInventory": "-275085", "operatingCashflow": "1947865", "capitalExpenditures": "23229", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-926122", "cashflowFromInvestment": "-563276", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "960629", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4038842, "cost_of_revenue": 1503840, "gross_profit": 2535000, "research_and_development": null, "selling_general_admin": 959973.9, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 167775, "depreciation_amortisation": 710325, "ebitda": 878100, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 714578, "tax_provision": null, "effective_tax_rate": null, "net_income": 714578, "net_income_continuing_ops": 966381.47, "net_income_to_common": 714578, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1341658, "short_term_investments": null, "net_receivables": 974679, "inventory": 609793, "other_current_assets": null, "total_current_assets": 2926131, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1063857, "total_assets": 3989988, "short_term_debt": 738444, "accounts_payable": 606951, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2900681, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 598733, "total_liabilities": 3499415, "total_debt": 738444, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24750492, "total_equity": 490573, "shares_outstanding": 14500000, "operating_cash_flow": 1947865, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23229, "acquisitions": null, "other_investing": null, "investing_cash_flow": -563276, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -926122, "free_cash_flow": 1971094, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "167775", "ebitda": "878100", "netIncome": "714578", "grossProfit": "2535000", "depreciation": "None", "totalRevenue": "4038842", "costOfRevenue": "1503840", "interestIncome": "0", "incomeBeforeTax": "714578", "interestExpense": "None", "operatingIncome": "7362", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "2527639.40", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1503840", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "710325", "sellingGeneralAndAdministrative": "959973.90", "netIncomeFromContinuingOperations": "966381.47" }, "balance": { "goodwill": "None", "inventory": "609793", "commonStock": "1291", "currentDebt": "None", "investments": "None", "totalAssets": "3989988", "longTermDebt": "None", "shortTermDebt": "738444", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "SGD", "retainedEarnings": "-24750492", "totalLiabilities": "3499415", "otherCurrentAssets": "0", "totalCurrentAssets": "2926131", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "974679", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1063857", "currentAccountsPayable": "606951", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1214362", "totalShareholderEquity": "490573", "capitalLeaseObligations": "1214362.30", "otherCurrentLiabilities": "161790", "totalCurrentLiabilities": "2900681", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "598733", "cashAndShortTermInvestments": "1341658", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1341658", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "966381", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "SGD", "changeInInventory": "-275085", "operatingCashflow": "1947865", "capitalExpenditures": "23229", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-926122", "cashflowFromInvestment": "-563276", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "960629", "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": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "income_statement": { "revenue": 72521906, "cost_of_revenue": 51470749, "gross_profit": 21051157, "ebit": 3801675, "ebitda": 3801675, "pretax_income": 3232231, "tax_provision": 690190, "net_income": 2542041, "net_income_to_common": 2542041, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20641726, "total_current_assets": 89343634, "total_assets": 99434545, "short_term_debt": 4532342, "long_term_debt": null, "total_debt": 4532342, "total_liabilities": 75559829, "total_equity": 23874716, "shares_outstanding": 89687500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2009352, "capital_expenditure": 0, "free_cash_flow": 2009352, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91090, "ticker_id": 6487, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "3801675", "netIncome": "2542041", "grossProfit": "21051157", "depreciation": "None", "totalRevenue": "72521906", "costOfRevenue": "51470749", "interestIncome": "14092", "incomeBeforeTax": "3232231", "interestExpense": "110219", "operatingIncome": "3801675", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "690190", "reportedCurrency": "USD", "netInterestIncome": "-126536", "nonInterestIncome": "None", "operatingExpenses": "17249481", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51470749", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "21731436", "netIncomeFromContinuingOperations": "3243374" }, "balance": { "goodwill": "None", "inventory": "8417859", "commonStock": "6951", "currentDebt": "None", "investments": "None", "totalAssets": "99434545", "longTermDebt": "None", "shortTermDebt": "4532342", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4656422", "totalLiabilities": "75559829", "otherCurrentAssets": "7311493", "totalCurrentAssets": "89343634", "currentLongTermDebt": "3666845", "longTermInvestments": "1000000", "shortTermInvestments": "None", "currentNetReceivables": "52972556", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10090911", "currentAccountsPayable": "53756177", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8504734", "totalShareholderEquity": "23874716", "capitalLeaseObligations": "7305539", "otherCurrentLiabilities": "13006707", "totalCurrentLiabilities": "71295226", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4264603", "cashAndShortTermInvestments": "20641726", "commonStockSharesOutstanding": "89687500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20641726", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3243374", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2009352", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 72521906, "cost_of_revenue": 51470749, "gross_profit": 21051157, "research_and_development": null, "selling_general_admin": 21731436, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3801675, "depreciation_amortisation": null, "ebitda": 3801675, "interest_expense": 110219, "interest_income": null, "other_non_operating": null, "pretax_income": 3232231, "tax_provision": 690190, "effective_tax_rate": null, "net_income": 2542041, "net_income_continuing_ops": 3243374, "net_income_to_common": 2542041, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20641726, "short_term_investments": null, "net_receivables": 52972556, "inventory": 8417859, "other_current_assets": null, "total_current_assets": 89343634, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10090911, "total_assets": 99434545, "short_term_debt": 4532342, "accounts_payable": 53756177, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71295226, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4264603, "total_liabilities": 75559829, "total_debt": 4532342, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4656422, "total_equity": 23874716, "shares_outstanding": 89687500, "operating_cash_flow": 2009352, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2009352, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "3801675", "netIncome": "2542041", "grossProfit": "21051157", "depreciation": "None", "totalRevenue": "72521906", "costOfRevenue": "51470749", "interestIncome": "14092", "incomeBeforeTax": "3232231", "interestExpense": "110219", "operatingIncome": "3801675", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "690190", "reportedCurrency": "USD", "netInterestIncome": "-126536", "nonInterestIncome": "None", "operatingExpenses": "17249481", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51470749", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "21731436", "netIncomeFromContinuingOperations": "3243374" }, "balance": { "goodwill": "None", "inventory": "8417859", "commonStock": "6951", "currentDebt": "None", "investments": "None", "totalAssets": "99434545", "longTermDebt": "None", "shortTermDebt": "4532342", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4656422", "totalLiabilities": "75559829", "otherCurrentAssets": "7311493", "totalCurrentAssets": "89343634", "currentLongTermDebt": "3666845", "longTermInvestments": "1000000", "shortTermInvestments": "None", "currentNetReceivables": "52972556", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10090911", "currentAccountsPayable": "53756177", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8504734", "totalShareholderEquity": "23874716", "capitalLeaseObligations": "7305539", "otherCurrentLiabilities": "13006707", "totalCurrentLiabilities": "71295226", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4264603", "cashAndShortTermInvestments": "20641726", "commonStockSharesOutstanding": "89687500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20641726", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3243374", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2009352", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "income_statement": { "revenue": 102798540, "cost_of_revenue": 73627460, "gross_profit": 29171080, "ebit": 5510874, "ebitda": 4571843, "pretax_income": 4151366, "tax_provision": 755758, "net_income": 3395608, "net_income_to_common": 3395608, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21210024, "total_current_assets": 97796152, "total_assets": 108232644, "short_term_debt": 9575234, "long_term_debt": null, "total_debt": 9575234, "total_liabilities": 86583103, "total_equity": 21649541, "shares_outstanding": 89687500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6224378, "capital_expenditure": 870590, "free_cash_flow": 7094968, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91091, "ticker_id": 6487, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "4571843", "netIncome": "3395608", "grossProfit": "29171080", "depreciation": "None", "totalRevenue": "102798540", "costOfRevenue": "73627460", "interestIncome": "740", "incomeBeforeTax": "4151366", "interestExpense": "324406", "operatingIncome": "5510874", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "755758", "reportedCurrency": "USD", "netInterestIncome": "-419737", "nonInterestIncome": "None", "operatingExpenses": "23660206", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73627460", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "4524635", "netIncomeFromContinuingOperations": "3395608" }, "balance": { "goodwill": "None", "inventory": "7464611", "commonStock": "6974", "currentDebt": "None", "investments": "None", "totalAssets": "108232644", "longTermDebt": "None", "shortTermDebt": "9575234", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2149385", "totalLiabilities": "86583103", "otherCurrentAssets": "4551688", "totalCurrentAssets": "97796152", "currentLongTermDebt": "10389094", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64569829", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10436492", "currentAccountsPayable": "61715576", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13908517", "totalShareholderEquity": "21649541", "capitalLeaseObligations": "7497260", "otherCurrentLiabilities": "10638242", "totalCurrentLiabilities": "81929052", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4654051", "cashAndShortTermInvestments": "21210024", "commonStockSharesOutstanding": "89687500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21210024", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-454879", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1228834", "operatingCashflow": "6224378", "capitalExpenditures": "870590", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "266259", "cashflowFromInvestment": "-1064672.30", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1892214", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 102798540, "cost_of_revenue": 73627460, "gross_profit": 29171080, "research_and_development": null, "selling_general_admin": 4524635, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5510874, "depreciation_amortisation": null, "ebitda": 4571843, "interest_expense": 324406, "interest_income": null, "other_non_operating": null, "pretax_income": 4151366, "tax_provision": 755758, "effective_tax_rate": null, "net_income": 3395608, "net_income_continuing_ops": 3395608, "net_income_to_common": 3395608, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21210024, "short_term_investments": null, "net_receivables": 64569829, "inventory": 7464611, "other_current_assets": null, "total_current_assets": 97796152, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10436492, "total_assets": 108232644, "short_term_debt": 9575234, "accounts_payable": 61715576, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81929052, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4654051, "total_liabilities": 86583103, "total_debt": 9575234, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2149385, "total_equity": 21649541, "shares_outstanding": 89687500, "operating_cash_flow": 6224378, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 870590, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1064672.3, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 266259, "free_cash_flow": 7094968, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "4571843", "netIncome": "3395608", "grossProfit": "29171080", "depreciation": "None", "totalRevenue": "102798540", "costOfRevenue": "73627460", "interestIncome": "740", "incomeBeforeTax": "4151366", "interestExpense": "324406", "operatingIncome": "5510874", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "755758", "reportedCurrency": "USD", "netInterestIncome": "-419737", "nonInterestIncome": "None", "operatingExpenses": "23660206", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73627460", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "4524635", "netIncomeFromContinuingOperations": "3395608" }, "balance": { "goodwill": "None", "inventory": "7464611", "commonStock": "6974", "currentDebt": "None", "investments": "None", "totalAssets": "108232644", "longTermDebt": "None", "shortTermDebt": "9575234", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2149385", "totalLiabilities": "86583103", "otherCurrentAssets": "4551688", "totalCurrentAssets": "97796152", "currentLongTermDebt": "10389094", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64569829", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10436492", "currentAccountsPayable": "61715576", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13908517", "totalShareholderEquity": "21649541", "capitalLeaseObligations": "7497260", "otherCurrentLiabilities": "10638242", "totalCurrentLiabilities": "81929052", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4654051", "cashAndShortTermInvestments": "21210024", "commonStockSharesOutstanding": "89687500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21210024", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-454879", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1228834", "operatingCashflow": "6224378", "capitalExpenditures": "870590", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "266259", "cashflowFromInvestment": "-1064672.30", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1892214", "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": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "income_statement": { "revenue": 94302780, "cost_of_revenue": 68001603, "gross_profit": 26301177, "ebit": 5056448, "ebitda": 4505314, "pretax_income": 4249260, "tax_provision": 1114790, "net_income": 3134470, "net_income_to_common": 3134470, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21750924, "total_current_assets": 111480835, "total_assets": 122509979, "short_term_debt": 12071789, "long_term_debt": null, "total_debt": 12071789, "total_liabilities": 97613387, "total_equity": 24896592, "shares_outstanding": 14687500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15300784, "capital_expenditure": 556927, "free_cash_flow": 15857711, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91093, "ticker_id": 6487, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "4505314", "netIncome": "3134470", "grossProfit": "26301177", "depreciation": "None", "totalRevenue": "94302780", "costOfRevenue": "68001603", "interestIncome": "6147", "incomeBeforeTax": "4249260", "interestExpense": "256054", "operatingIncome": "5056448", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1114790", "reportedCurrency": "USD", "netInterestIncome": "-249907", "nonInterestIncome": "None", "operatingExpenses": "21244729", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68001603", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "4786316", "netIncomeFromContinuingOperations": "3134470" }, "balance": { "goodwill": "None", "inventory": "12156115", "commonStock": "8969", "currentDebt": "None", "investments": "None", "totalAssets": "122509979", "longTermDebt": "None", "shortTermDebt": "12071789", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-631498", "totalLiabilities": "97613387", "otherCurrentAssets": "None", "totalCurrentAssets": "111480835", "currentLongTermDebt": "10127464", "longTermInvestments": "None", "shortTermInvestments": "6973080", "currentNetReceivables": "77573796", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11029144", "currentAccountsPayable": "66823566", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16547859", "totalShareholderEquity": "24896592", "capitalLeaseObligations": "6420395", "otherCurrentLiabilities": "9330705", "totalCurrentLiabilities": "92816853", "otherNonCurrentLiabilities": "1", "totalNonCurrentLiabilities": "4796534", "cashAndShortTermInvestments": "21750924", "commonStockSharesOutstanding": "14687500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21750924", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3129820", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2413452", "operatingCashflow": "15300784", "capitalExpenditures": "556927", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13392522", "cashflowFromInvestment": "-14335.70", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-1259546", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 94302780, "cost_of_revenue": 68001603, "gross_profit": 26301177, "research_and_development": null, "selling_general_admin": 4786316, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5056448, "depreciation_amortisation": null, "ebitda": 4505314, "interest_expense": 256054, "interest_income": null, "other_non_operating": null, "pretax_income": 4249260, "tax_provision": 1114790, "effective_tax_rate": null, "net_income": 3134470, "net_income_continuing_ops": 3134470, "net_income_to_common": 3134470, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21750924, "short_term_investments": 6973080, "net_receivables": 77573796, "inventory": 12156115, "other_current_assets": null, "total_current_assets": 111480835, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11029144, "total_assets": 122509979, "short_term_debt": 12071789, "accounts_payable": 66823566, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92816853, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4796534, "total_liabilities": 97613387, "total_debt": 12071789, "preferred_stock": null, "minority_interest": null, "retained_earnings": -631498, "total_equity": 24896592, "shares_outstanding": 14687500, "operating_cash_flow": 15300784, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 556927, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14335.7, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13392522, "free_cash_flow": 15857711, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "4505314", "netIncome": "3134470", "grossProfit": "26301177", "depreciation": "None", "totalRevenue": "94302780", "costOfRevenue": "68001603", "interestIncome": "6147", "incomeBeforeTax": "4249260", "interestExpense": "256054", "operatingIncome": "5056448", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1114790", "reportedCurrency": "USD", "netInterestIncome": "-249907", "nonInterestIncome": "None", "operatingExpenses": "21244729", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68001603", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "4786316", "netIncomeFromContinuingOperations": "3134470" }, "balance": { "goodwill": "None", "inventory": "12156115", "commonStock": "8969", "currentDebt": "None", "investments": "None", "totalAssets": "122509979", "longTermDebt": "None", "shortTermDebt": "12071789", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-631498", "totalLiabilities": "97613387", "otherCurrentAssets": "None", "totalCurrentAssets": "111480835", "currentLongTermDebt": "10127464", "longTermInvestments": "None", "shortTermInvestments": "6973080", "currentNetReceivables": "77573796", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11029144", "currentAccountsPayable": "66823566", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16547859", "totalShareholderEquity": "24896592", "capitalLeaseObligations": "6420395", "otherCurrentLiabilities": "9330705", "totalCurrentLiabilities": "92816853", "otherNonCurrentLiabilities": "1", "totalNonCurrentLiabilities": "4796534", "cashAndShortTermInvestments": "21750924", "commonStockSharesOutstanding": "14687500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21750924", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3129820", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2413452", "operatingCashflow": "15300784", "capitalExpenditures": "556927", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13392522", "cashflowFromInvestment": "-14335.70", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-1259546", "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": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "income_statement": { "revenue": 175545256, "cost_of_revenue": 127077879, "gross_profit": 48467377, "ebit": 9076267, "ebitda": 12871290, "pretax_income": 12133925, "tax_provision": 2234742, "net_income": 9899183, "net_income_to_common": 9899183, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20071387, "total_current_assets": 114511100, "total_assets": 127053800, "short_term_debt": 25995060, "long_term_debt": null, "total_debt": 25995060, "total_liabilities": 104950095, "total_equity": 22103705, "shares_outstanding": 14687500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5600946, "capital_expenditure": 277896, "free_cash_flow": -5323050, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91094, "ticker_id": 6487, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "12871290", "netIncome": "9899183", "grossProfit": "48467377", "depreciation": "None", "totalRevenue": "175545256", "costOfRevenue": "127077879", "interestIncome": "None", "incomeBeforeTax": "12133925", "interestExpense": "561792", "operatingIncome": "9076267", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2234742", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "39391110", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127077879", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "8346026", "netIncomeFromContinuingOperations": "9899183" }, "balance": { "goodwill": "None", "inventory": "10613295", "commonStock": "8969", "currentDebt": "None", "investments": "None", "totalAssets": "127053800", "longTermDebt": "None", "shortTermDebt": "25995060", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3765967", "totalLiabilities": "104950095", "otherCurrentAssets": "None", "totalCurrentAssets": "114511100", "currentLongTermDebt": "23674959", "longTermInvestments": "None", "shortTermInvestments": "7189424", "currentNetReceivables": "83826418", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12542700", "currentAccountsPayable": "58121894", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31280965", "totalShareholderEquity": "22103705", "capitalLeaseObligations": "7606006", "otherCurrentLiabilities": "10424285", "totalCurrentLiabilities": "99324434", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5625661", "cashAndShortTermInvestments": "20071387", "commonStockSharesOutstanding": "14687500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20071387", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4994397", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1204265", "operatingCashflow": "-5600946", "capitalExpenditures": "277896", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2972727", "cashflowFromInvestment": "-277896", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "628488", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 175545256, "cost_of_revenue": 127077879, "gross_profit": 48467377, "research_and_development": null, "selling_general_admin": 8346026, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9076267, "depreciation_amortisation": null, "ebitda": 12871290, "interest_expense": 561792, "interest_income": null, "other_non_operating": null, "pretax_income": 12133925, "tax_provision": 2234742, "effective_tax_rate": null, "net_income": 9899183, "net_income_continuing_ops": 9899183, "net_income_to_common": 9899183, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20071387, "short_term_investments": 7189424, "net_receivables": 83826418, "inventory": 10613295, "other_current_assets": null, "total_current_assets": 114511100, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12542700, "total_assets": 127053800, "short_term_debt": 25995060, "accounts_payable": 58121894, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 99324434, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5625661, "total_liabilities": 104950095, "total_debt": 25995060, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3765967, "total_equity": 22103705, "shares_outstanding": 14687500, "operating_cash_flow": -5600946, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 277896, "acquisitions": null, "other_investing": null, "investing_cash_flow": -277896, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2972727, "free_cash_flow": -5323050, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "12871290", "netIncome": "9899183", "grossProfit": "48467377", "depreciation": "None", "totalRevenue": "175545256", "costOfRevenue": "127077879", "interestIncome": "None", "incomeBeforeTax": "12133925", "interestExpense": "561792", "operatingIncome": "9076267", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2234742", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "39391110", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127077879", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "8346026", "netIncomeFromContinuingOperations": "9899183" }, "balance": { "goodwill": "None", "inventory": "10613295", "commonStock": "8969", "currentDebt": "None", "investments": "None", "totalAssets": "127053800", "longTermDebt": "None", "shortTermDebt": "25995060", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3765967", "totalLiabilities": "104950095", "otherCurrentAssets": "None", "totalCurrentAssets": "114511100", "currentLongTermDebt": "23674959", "longTermInvestments": "None", "shortTermInvestments": "7189424", "currentNetReceivables": "83826418", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12542700", "currentAccountsPayable": "58121894", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31280965", "totalShareholderEquity": "22103705", "capitalLeaseObligations": "7606006", "otherCurrentLiabilities": "10424285", "totalCurrentLiabilities": "99324434", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5625661", "cashAndShortTermInvestments": "20071387", "commonStockSharesOutstanding": "14687500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20071387", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4994397", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1204265", "operatingCashflow": "-5600946", "capitalExpenditures": "277896", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2972727", "cashflowFromInvestment": "-277896", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "628488", "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": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "income_statement": { "revenue": 5229547, "cost_of_revenue": 3864379, "gross_profit": 1365168, "ebit": 212429, "ebitda": 212429, "pretax_income": 219422, "tax_provision": 94530, "net_income": 124892, "net_income_to_common": 124892, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3941081, "total_current_assets": 8863738, "total_assets": 12111685, "short_term_debt": 2411519, "long_term_debt": null, "total_debt": 2411519, "total_liabilities": 8526883, "total_equity": 3584802, "shares_outstanding": 14687500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5607630, "capital_expenditure": 278227, "free_cash_flow": -5329403, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91095, "ticker_id": 6487, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "212429", "netIncome": "124892", "grossProfit": "1365168", "depreciation": "None", "totalRevenue": "5229547", "costOfRevenue": "3864379", "interestIncome": "14091", "incomeBeforeTax": "219422", "interestExpense": "277998", "operatingIncome": "212429", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "94530", "reportedCurrency": "USD", "netInterestIncome": "-263907", "nonInterestIncome": "None", "operatingExpenses": "1152739", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3864379", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "679905", "netIncomeFromContinuingOperations": "124892" }, "balance": { "goodwill": "None", "inventory": "544689", "commonStock": "1469", "currentDebt": "None", "investments": "None", "totalAssets": "12111685", "longTermDebt": "None", "shortTermDebt": "2411519", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-25238980", "totalLiabilities": "8526883", "otherCurrentAssets": "100", "totalCurrentAssets": "8863738", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4377968", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3247947", "currentAccountsPayable": "3962221", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4346333", "totalShareholderEquity": "3584802", "capitalLeaseObligations": "3317572", "otherCurrentLiabilities": "-710004", "totalCurrentLiabilities": "6491411", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2035472", "cashAndShortTermInvestments": "3941081", "commonStockSharesOutstanding": "14687500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3941081", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5000358", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1205702", "operatingCashflow": "-5607630", "capitalExpenditures": "278227", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2976274", "cashflowFromInvestment": "-278227", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "629238", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5229547, "cost_of_revenue": 3864379, "gross_profit": 1365168, "research_and_development": null, "selling_general_admin": 679905, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 212429, "depreciation_amortisation": null, "ebitda": 212429, "interest_expense": 277998, "interest_income": null, "other_non_operating": null, "pretax_income": 219422, "tax_provision": 94530, "effective_tax_rate": null, "net_income": 124892, "net_income_continuing_ops": 124892, "net_income_to_common": 124892, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3941081, "short_term_investments": null, "net_receivables": 4377968, "inventory": 544689, "other_current_assets": null, "total_current_assets": 8863738, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3247947, "total_assets": 12111685, "short_term_debt": 2411519, "accounts_payable": 3962221, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6491411, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2035472, "total_liabilities": 8526883, "total_debt": 2411519, "preferred_stock": null, "minority_interest": null, "retained_earnings": -25238980, "total_equity": 3584802, "shares_outstanding": 14687500, "operating_cash_flow": -5607630, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 278227, "acquisitions": null, "other_investing": null, "investing_cash_flow": -278227, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2976274, "free_cash_flow": -5329403, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "212429", "netIncome": "124892", "grossProfit": "1365168", "depreciation": "None", "totalRevenue": "5229547", "costOfRevenue": "3864379", "interestIncome": "14091", "incomeBeforeTax": "219422", "interestExpense": "277998", "operatingIncome": "212429", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "94530", "reportedCurrency": "USD", "netInterestIncome": "-263907", "nonInterestIncome": "None", "operatingExpenses": "1152739", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3864379", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "679905", "netIncomeFromContinuingOperations": "124892" }, "balance": { "goodwill": "None", "inventory": "544689", "commonStock": "1469", "currentDebt": "None", "investments": "None", "totalAssets": "12111685", "longTermDebt": "None", "shortTermDebt": "2411519", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-25238980", "totalLiabilities": "8526883", "otherCurrentAssets": "100", "totalCurrentAssets": "8863738", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4377968", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3247947", "currentAccountsPayable": "3962221", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4346333", "totalShareholderEquity": "3584802", "capitalLeaseObligations": "3317572", "otherCurrentLiabilities": "-710004", "totalCurrentLiabilities": "6491411", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2035472", "cashAndShortTermInvestments": "3941081", "commonStockSharesOutstanding": "14687500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3941081", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5000358", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1205702", "operatingCashflow": "-5607630", "capitalExpenditures": "278227", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2976274", "cashflowFromInvestment": "-278227", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "629238", "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": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "income_statement": { "revenue": -234790919, "cost_of_revenue": -176656605, "gross_profit": -58134314, "ebit": -10547138, "ebitda": null, "pretax_income": -11396077, "tax_provision": null, "net_income": -9344860, "net_income_to_common": -9344860, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24860621, "total_current_assets": 107774538, "total_assets": 118778025, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 108066570, "total_equity": 10711455, "shares_outstanding": 14687500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3000668, "capital_expenditure": 0, "free_cash_flow": -3000668, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91096, "ticker_id": 6487, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-9344860", "grossProfit": "-58134314", "depreciation": "None", "totalRevenue": "-234790919", "costOfRevenue": "-176656605", "interestIncome": "114542", "incomeBeforeTax": "-11396077", "interestExpense": "None", "operatingIncome": "-10547138", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "637220", "nonInterestIncome": "None", "operatingExpenses": "-224243781", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-176656605", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "47554147", "netIncomeFromContinuingOperations": "-9344860" }, "balance": { "goodwill": "None", "inventory": "8032089", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "118778025", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-13790042", "totalLiabilities": "108066570", "otherCurrentAssets": "None", "totalCurrentAssets": "107774538", "currentLongTermDebt": "15255874", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66928602", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11003487", "currentAccountsPayable": "75426082", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "10711455", "capitalLeaseObligations": "6983602", "otherCurrentLiabilities": "2095842", "totalCurrentLiabilities": "102920770", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5145800", "cashAndShortTermInvestments": "24860621", "commonStockSharesOutstanding": "14687500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24860621", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9344860", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3000668", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -234790919, "cost_of_revenue": -176656605, "gross_profit": -58134314, "research_and_development": null, "selling_general_admin": 47554147, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10547138, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -11396077, "tax_provision": null, "effective_tax_rate": null, "net_income": -9344860, "net_income_continuing_ops": -9344860, "net_income_to_common": -9344860, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24860621, "short_term_investments": null, "net_receivables": 66928602, "inventory": 8032089, "other_current_assets": null, "total_current_assets": 107774538, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11003487, "total_assets": 118778025, "short_term_debt": null, "accounts_payable": 75426082, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102920770, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5145800, "total_liabilities": 108066570, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13790042, "total_equity": 10711455, "shares_outstanding": 14687500, "operating_cash_flow": -3000668, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3000668, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-9344860", "grossProfit": "-58134314", "depreciation": "None", "totalRevenue": "-234790919", "costOfRevenue": "-176656605", "interestIncome": "114542", "incomeBeforeTax": "-11396077", "interestExpense": "None", "operatingIncome": "-10547138", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "637220", "nonInterestIncome": "None", "operatingExpenses": "-224243781", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-176656605", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "47554147", "netIncomeFromContinuingOperations": "-9344860" }, "balance": { "goodwill": "None", "inventory": "8032089", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "118778025", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-13790042", "totalLiabilities": "108066570", "otherCurrentAssets": "None", "totalCurrentAssets": "107774538", "currentLongTermDebt": "15255874", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66928602", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11003487", "currentAccountsPayable": "75426082", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "10711455", "capitalLeaseObligations": "6983602", "otherCurrentLiabilities": "2095842", "totalCurrentLiabilities": "102920770", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5145800", "cashAndShortTermInvestments": "24860621", "commonStockSharesOutstanding": "14687500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24860621", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9344860", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3000668", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "income_statement": { "revenue": 82651838, "cost_of_revenue": 63706782, "gross_profit": 18945056, "ebit": -456268, "ebitda": 3091029, "pretax_income": 2726530, "tax_provision": 413481, "net_income": 2313049, "net_income_to_common": 2313049, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 544895, "total_current_assets": 3293000, "total_assets": 7501000, "short_term_debt": 1352831, "long_term_debt": null, "total_debt": 1352831, "total_liabilities": 6407000, "total_equity": 1094000, "shares_outstanding": 14687500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -907136, "capital_expenditure": 104000, "free_cash_flow": -803136, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91098, "ticker_id": 6487, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-456268", "ebitda": "3091029", "netIncome": "2313049", "grossProfit": "18945056", "depreciation": "None", "totalRevenue": "82651838", "costOfRevenue": "63706782", "interestIncome": "19502", "incomeBeforeTax": "2726530", "interestExpense": "364499", "operatingIncome": "1028061", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "413481", "reportedCurrency": "USD", "netInterestIncome": "-344997", "nonInterestIncome": "None", "operatingExpenses": "17916995", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63706782", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "726691", "sellingGeneralAndAdministrative": "4460458", "netIncomeFromContinuingOperations": "2313049" }, "balance": { "goodwill": "None", "inventory": "818876", "commonStock": "1287", "currentDebt": "None", "investments": "None", "totalAssets": "7501000", "longTermDebt": "None", "shortTermDebt": "1352831", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-24055000", "totalLiabilities": "6407000", "otherCurrentAssets": "761229", "totalCurrentAssets": "3293000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1168000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4207000", "currentAccountsPayable": "347566", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4250000", "totalShareholderEquity": "1094000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "855813", "totalCurrentLiabilities": "3417480", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2989000", "cashAndShortTermInvestments": "544895", "commonStockSharesOutstanding": "14687500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "544895", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-456000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-182000", "operatingCashflow": "-907136", "capitalExpenditures": "104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-566794", "cashflowFromInvestment": "-104350", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "726691", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 82651838, "cost_of_revenue": 63706782, "gross_profit": 18945056, "research_and_development": null, "selling_general_admin": 4460458, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -456268, "depreciation_amortisation": 726691, "ebitda": 3091029, "interest_expense": 364499, "interest_income": null, "other_non_operating": null, "pretax_income": 2726530, "tax_provision": 413481, "effective_tax_rate": null, "net_income": 2313049, "net_income_continuing_ops": 2313049, "net_income_to_common": 2313049, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 544895, "short_term_investments": null, "net_receivables": 1168000, "inventory": 818876, "other_current_assets": null, "total_current_assets": 3293000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4207000, "total_assets": 7501000, "short_term_debt": 1352831, "accounts_payable": 347566, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3417480, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2989000, "total_liabilities": 6407000, "total_debt": 1352831, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24055000, "total_equity": 1094000, "shares_outstanding": 14687500, "operating_cash_flow": -907136, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104350, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -566794, "free_cash_flow": -803136, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-456268", "ebitda": "3091029", "netIncome": "2313049", "grossProfit": "18945056", "depreciation": "None", "totalRevenue": "82651838", "costOfRevenue": "63706782", "interestIncome": "19502", "incomeBeforeTax": "2726530", "interestExpense": "364499", "operatingIncome": "1028061", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "413481", "reportedCurrency": "USD", "netInterestIncome": "-344997", "nonInterestIncome": "None", "operatingExpenses": "17916995", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63706782", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "726691", "sellingGeneralAndAdministrative": "4460458", "netIncomeFromContinuingOperations": "2313049" }, "balance": { "goodwill": "None", "inventory": "818876", "commonStock": "1287", "currentDebt": "None", "investments": "None", "totalAssets": "7501000", "longTermDebt": "None", "shortTermDebt": "1352831", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-24055000", "totalLiabilities": "6407000", "otherCurrentAssets": "761229", "totalCurrentAssets": "3293000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1168000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4207000", "currentAccountsPayable": "347566", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4250000", "totalShareholderEquity": "1094000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "855813", "totalCurrentLiabilities": "3417480", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2989000", "cashAndShortTermInvestments": "544895", "commonStockSharesOutstanding": "14687500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "544895", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-456000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-182000", "operatingCashflow": "-907136", "capitalExpenditures": "104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-566794", "cashflowFromInvestment": "-104350", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "726691", "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": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "income_statement": { "revenue": 958951.16, "cost_of_revenue": 345651.64, "gross_profit": 613299.52, "ebit": -431234.45, "ebitda": null, "pretax_income": -378786.1, "tax_provision": null, "net_income": -378786.1, "net_income_to_common": -378786.1, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 544895.36, "total_current_assets": 3293196.76, "total_assets": 7500554.9, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 6406505.53, "total_equity": 1094049.37, "shares_outstanding": 14500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 557779.37, "capital_expenditure": 0, "free_cash_flow": 557779.37, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91099, "ticker_id": 6487, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-378786.10", "grossProfit": "613299.52", "depreciation": "None", "totalRevenue": "958951.16", "costOfRevenue": "345651.64", "interestIncome": "None", "incomeBeforeTax": "-378786.10", "interestExpense": "None", "operatingIncome": "-431234.45", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1390185.61", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "345651.64", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1058169.93", "netIncomeFromContinuingOperations": "-378786.10" }, "balance": { "goodwill": "None", "inventory": "817820.19", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7500554.90", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-24054755.34", "totalLiabilities": "6406505.53", "otherCurrentAssets": "None", "totalCurrentAssets": "3293196.76", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "175663.23", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4207358.14", "currentAccountsPayable": "347566.69", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1094049.37", "capitalLeaseObligations": "4249680.91", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3417480.47", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2989025.06", "cashAndShortTermInvestments": "544895.36", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "544895.36", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-378786.10", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "557779.37", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 958951.16, "cost_of_revenue": 345651.64, "gross_profit": 613299.52, "research_and_development": null, "selling_general_admin": 1058169.93, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -431234.45, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -378786.1, "tax_provision": null, "effective_tax_rate": null, "net_income": -378786.1, "net_income_continuing_ops": -378786.1, "net_income_to_common": -378786.1, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 544895.36, "short_term_investments": null, "net_receivables": 175663.23, "inventory": 817820.19, "other_current_assets": null, "total_current_assets": 3293196.76, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4207358.14, "total_assets": 7500554.9, "short_term_debt": null, "accounts_payable": 347566.69, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3417480.47, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2989025.06, "total_liabilities": 6406505.53, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24054755.34, "total_equity": 1094049.37, "shares_outstanding": 14500000, "operating_cash_flow": 557779.37, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 557779.37, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-378786.10", "grossProfit": "613299.52", "depreciation": "None", "totalRevenue": "958951.16", "costOfRevenue": "345651.64", "interestIncome": "None", "incomeBeforeTax": "-378786.10", "interestExpense": "None", "operatingIncome": "-431234.45", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1390185.61", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "345651.64", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1058169.93", "netIncomeFromContinuingOperations": "-378786.10" }, "balance": { "goodwill": "None", "inventory": "817820.19", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7500554.90", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-24054755.34", "totalLiabilities": "6406505.53", "otherCurrentAssets": "None", "totalCurrentAssets": "3293196.76", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "175663.23", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4207358.14", "currentAccountsPayable": "347566.69", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1094049.37", "capitalLeaseObligations": "4249680.91", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3417480.47", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2989025.06", "cashAndShortTermInvestments": "544895.36", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "544895.36", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-378786.10", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "557779.37", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "income_statement": { "revenue": 1036575, "cost_of_revenue": 331439, "gross_profit": 705136, "ebit": -64557, "ebitda": -64557, "pretax_income": -74152, "tax_provision": null, "net_income": -74152, "net_income_to_common": -74152, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 14500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1458293, "capital_expenditure": 0, "free_cash_flow": -1458293, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91100, "ticker_id": 6487, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-64557", "netIncome": "-74152", "grossProfit": "705136", "depreciation": "None", "totalRevenue": "1036575", "costOfRevenue": "331439", "interestIncome": "None", "incomeBeforeTax": "-74152", "interestExpense": "None", "operatingIncome": "-64557", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "769693", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "331439", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "217005", "netIncomeFromContinuingOperations": "-74152" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74152", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1458293", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1036575, "cost_of_revenue": 331439, "gross_profit": 705136, "research_and_development": null, "selling_general_admin": 217005, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -64557, "depreciation_amortisation": null, "ebitda": -64557, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -74152, "tax_provision": null, "effective_tax_rate": null, "net_income": -74152, "net_income_continuing_ops": -74152, "net_income_to_common": -74152, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 14500000, "operating_cash_flow": -1458293, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1458293, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-64557", "netIncome": "-74152", "grossProfit": "705136", "depreciation": "None", "totalRevenue": "1036575", "costOfRevenue": "331439", "interestIncome": "None", "incomeBeforeTax": "-74152", "interestExpense": "None", "operatingIncome": "-64557", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "769693", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "331439", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "217005", "netIncomeFromContinuingOperations": "-74152" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74152", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1458293", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1366231, "total_current_assets": 3780589, "total_assets": 7117191, "short_term_debt": 1237165, "long_term_debt": null, "total_debt": 1237165, "total_liabilities": 5518292, "total_equity": 1598899, "shares_outstanding": 14500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91101, "ticker_id": 6487, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:02.346072+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "674529", "commonStock": "1325", "currentDebt": "None", "investments": "None", "totalAssets": "7117191", "longTermDebt": "None", "shortTermDebt": "1237165", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-23697677", "totalLiabilities": "5518292", "otherCurrentAssets": "None", "totalCurrentAssets": "3780589", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1739829", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3336602", "currentAccountsPayable": "993547", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3366402", "totalShareholderEquity": "1598899", "capitalLeaseObligations": "3366402", "otherCurrentLiabilities": "216596", "totalCurrentLiabilities": "3294245", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2224047", "cashAndShortTermInvestments": "1366231", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1366231", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1366231, "short_term_investments": null, "net_receivables": 1739829, "inventory": 674529, "other_current_assets": null, "total_current_assets": 3780589, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3336602, "total_assets": 7117191, "short_term_debt": 1237165, "accounts_payable": 993547, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3294245, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2224047, "total_liabilities": 5518292, "total_debt": 1237165, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23697677, "total_equity": 1598899, "shares_outstanding": 14500000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "674529", "commonStock": "1325", "currentDebt": "None", "investments": "None", "totalAssets": "7117191", "longTermDebt": "None", "shortTermDebt": "1237165", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-23697677", "totalLiabilities": "5518292", "otherCurrentAssets": "None", "totalCurrentAssets": "3780589", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1739829", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3336602", "currentAccountsPayable": "993547", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3366402", "totalShareholderEquity": "1598899", "capitalLeaseObligations": "3366402", "otherCurrentLiabilities": "216596", "totalCurrentLiabilities": "3294245", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2224047", "cashAndShortTermInvestments": "1366231", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1366231", "accumulatedDepreciationAmortizationPPE": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 10, "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" ] } } }