{ "ticker": { "uuid": "3520afde-0b04-4108-b958-082c9d8e767f", "symbol": "BNZI", "name": "Banzai International Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/3520afde-0b04-4108-b958-082c9d8e767f/", "api_url": "https://sharemaestro.com/factors/api/tickers/3520afde-0b04-4108-b958-082c9d8e767f/" }, "ticker_metadata": { "id": 5111, "uuid": "3520afde-0b04-4108-b958-082c9d8e767f", "symbol": "BNZI", "name": "Banzai International Inc", "asset_type": "equity", "market_cap": 5650800, "stock_exchange_id": 2, "industry": "Software - Application", "sector": "Technology", "description": "Banzai International Inc (BNZI) is a forward-thinking technology and digital media company specializing in interactive entertainment and consumer engagement solutions. The company harnesses advanced technologies to deliver a diverse suite of products aimed at enhancing user experiences and driving business optimization across various industries. Positioned strategically within the rapidly expanding digital content and immersive technology arenas, Banzai International presents an attractive investment opportunity for institutional investors looking to benefit from the ongoing transformation of the technology landscape.", "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": "3520afde-0b04-4108-b958-082c9d8e767f", "symbol": "BNZI", "name": "Banzai International Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/3520afde-0b04-4108-b958-082c9d8e767f/", "api_url": "https://sharemaestro.com/factors/api/tickers/3520afde-0b04-4108-b958-082c9d8e767f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.68, "value": 0.58, "quality": 0.58, "momentum": 0.58, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 3.01, "market_cap": 2167200, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -3.3507, "piotroski_f_score": 4, "momentum_12_1": -0.9656, "volatility_252d": 1.1886 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:21.985206+00:00", "batch_id": "" }, "size": { "price_close": 3.01, "market_cap": 2167200, "market_cap_usd": 2167200, "enterprise_value": 11896200, "shares_outstanding": 720000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.2677, "ptbv_ratio": null, "ps_ratio": 0.1866, "pcf_ratio": null, "pfcf_ratio": -0.1335, "ev_ebitda": null, "ev_ebit": -0.5292, "ev_sales": 1.0243, "ev_fcf": -0.7329, "earnings_yield": null, "fcf_yield": -1.3645, "price_to_sales": 0.1866, "price_to_book": 0.2677, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.9762 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.7926, "operating_margin": -1.9357, "net_margin": -2.3361, "ebitda_margin": -1.83, "fcf_margin": -1.3977, "roe": -3.3507, "roa": -0.862, "roic": -0.9458, "roc_greenblatt": null, "asset_turnover": 0.369, "cash_conversion": 0.5983, "accruals_ratio": -0.3463, "sbc_to_revenue": 381.9838, "piotroski_f_score": 4, "altman_z_score": -7.5729, "earnings_stability_5y": 0.5142, "revenue_stability_5y": 0.0861, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2925, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.8871, "net_debt_to_ebitda": -0.4578, "debt_to_assets": 0.3135, "interest_coverage": -9.3733, "current_ratio": 0.0747, "quick_ratio": 0.0747, "net_debt": 9729000, "local_beta": -0.0029, "volatility_252d": 1.1886, "volatility_60d": 2.7193, "max_drawdown_12m": -0.9782, "risk_adjusted_momentum": -0.8123 }, "growth": { "revenue_growth_1y": 0.7011, "revenue_growth_3y_cagr": -0.0455, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": 0.7011, "earnings_growth": null }, "momentum": { "price_return_1m": -0.5057, "price_return_3m": -0.8691, "price_return_6m": -0.8756, "price_return_9m": -0.9388, "price_return_12m": -0.983, "price_return_12m_ex1m": -0.9656, "momentum_6m": -0.8756, "momentum_12m": -0.983, "momentum_12_1": -0.9656, "distance_from_52w_high": -0.9782, "distance_from_52w_low": 0, "relative_strength": -1.1409 }, "raw_ttm": { "revenue_ttm": 11613604, "gross_profit_ttm": 9205020, "ebit_ttm": -22480130, "ebitda_ttm": -21252628, "net_income_ttm": -27130328, "eps_diluted_ttm": -37.681, "operating_cash_flow_ttm": -16231917, "capital_expenditure_ttm": 18, "fcf_ttm": -16231899, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2398312, "cash_and_equivalents": 137000, "total_current_assets": 1660000, "total_current_liabilities": 22215000, "net_ppe": null, "total_assets": 31474000, "total_debt": 9866000, "total_equity": 8097000, "net_working_capital": -10826000, "book_value_per_share": 11.2458, "retained_earnings": -109189000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -21632000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 42, "quality_composite": 42, "momentum_composite": 42, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 40, "vc1_composite": 42, "vc2_composite": 42, "vc3_composite": 42, "trending_value_composite": null, "overall_composite": 32, "quality_value_composite": 0.58, "os_score": 0.68, "value_percentile": 0.58, "quality_percentile": 0.58, "momentum_percentile": 0.58, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 46, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 402, "ticker_id": 5111, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:21.985206+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.01, "market_cap": 2167200, "market_cap_usd": 2167200, "enterprise_value": 11896200, "shares_outstanding": 720000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.26765469, "ptbv_ratio": null, "ps_ratio": 0.18660874, "pcf_ratio": null, "pfcf_ratio": -0.13351488, "ev_ebitda": null, "ev_ebit": -0.52918733, "ev_sales": 1.02433319, "ev_fcf": -0.73289022, "earnings_yield": null, "fcf_yield": -1.36446084, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.79260667, "operating_margin": -1.93567217, "net_margin": -2.33608172, "ebitda_margin": -1.82997698, "fcf_margin": -1.39766252, "roe": -3.3506642, "roa": -0.86199174, "roic": -0.94581496, "roc_greenblatt": null, "asset_turnover": 0.3689904, "cash_conversion": 0.5982935, "accruals_ratio": -0.34626711, "sbc_to_revenue": 381.98381329, "debt_to_equity": 2.88711869, "net_debt_to_ebitda": -0.45777868, "debt_to_assets": 0.31346508, "interest_coverage": -9.3733134, "current_ratio": 0.07472429, "quick_ratio": 0.07472429, "net_debt": 9729000, "revenue_growth_1y": 0.70105545, "revenue_growth_3y_cagr": -0.0455279, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": -7.57294015, "earnings_stability_5y": 0.514184, "revenue_stability_5y": 0.086059, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.50574713, "price_return_3m": -0.86913043, "price_return_6m": -0.87561983, "price_return_9m": -0.93882114, "price_return_12m": -0.98299051, "price_return_12m_ex1m": -0.96558544, "distance_from_52w_high": -0.97822942, "distance_from_52w_low": 0, "relative_strength": -1.14093156, "local_beta": -0.0029, "volatility_252d": 1.18865, "volatility_60d": 2.71931, "max_drawdown_12m": -0.97822942, "revenue_ttm": 11613604, "gross_profit_ttm": 9205020, "ebit_ttm": -22480130, "ebitda_ttm": -21252628, "net_income_ttm": -27130328, "eps_diluted_ttm": -37.68101111, "operating_cash_flow_ttm": -16231917, "capital_expenditure_ttm": 18, "fcf_ttm": -16231899, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2398312, "cash_and_equivalents": 137000, "total_current_assets": 1660000, "total_current_liabilities": 22215000, "net_ppe": null, "total_assets": 31474000, "total_debt": 9866000, "total_equity": 8097000, "net_working_capital": -10826000, "book_value_per_share": 11.24583333, "retained_earnings": -109189000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -21632000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Technology", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 42, "quality_composite": 42, "momentum_composite": 42, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 40, "vc1_composite": 42, "vc2_composite": 42, "vc3_composite": 42, "trending_value_composite": null, "overall_composite": 32, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 46, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.01, "os": 0.68, "value": 0.58, "quality": 0.58, "momentum": 0.58, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -3.3507, "momentum_12_1": -0.9656, "complete_fields": { "id": 402, "ticker_id": 5111, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:21.985206+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.01, "market_cap": 2167200, "market_cap_usd": 2167200, "enterprise_value": 11896200, "shares_outstanding": 720000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.26765469, "ptbv_ratio": null, "ps_ratio": 0.18660874, "pcf_ratio": null, "pfcf_ratio": -0.13351488, "ev_ebitda": null, "ev_ebit": -0.52918733, "ev_sales": 1.02433319, "ev_fcf": -0.73289022, "earnings_yield": null, "fcf_yield": -1.36446084, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.79260667, "operating_margin": -1.93567217, "net_margin": -2.33608172, "ebitda_margin": -1.82997698, "fcf_margin": -1.39766252, "roe": -3.3506642, "roa": -0.86199174, "roic": -0.94581496, "roc_greenblatt": null, "asset_turnover": 0.3689904, "cash_conversion": 0.5982935, "accruals_ratio": -0.34626711, "sbc_to_revenue": 381.98381329, "debt_to_equity": 2.88711869, "net_debt_to_ebitda": -0.45777868, "debt_to_assets": 0.31346508, "interest_coverage": -9.3733134, "current_ratio": 0.07472429, "quick_ratio": 0.07472429, "net_debt": 9729000, "revenue_growth_1y": 0.70105545, "revenue_growth_3y_cagr": -0.0455279, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": -7.57294015, "earnings_stability_5y": 0.514184, "revenue_stability_5y": 0.086059, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.50574713, "price_return_3m": -0.86913043, "price_return_6m": -0.87561983, "price_return_9m": -0.93882114, "price_return_12m": -0.98299051, "price_return_12m_ex1m": -0.96558544, "distance_from_52w_high": -0.97822942, "distance_from_52w_low": 0, "relative_strength": -1.14093156, "local_beta": -0.0029, "volatility_252d": 1.18865, "volatility_60d": 2.71931, "max_drawdown_12m": -0.97822942, "revenue_ttm": 11613604, "gross_profit_ttm": 9205020, "ebit_ttm": -22480130, "ebitda_ttm": -21252628, "net_income_ttm": -27130328, "eps_diluted_ttm": -37.68101111, "operating_cash_flow_ttm": -16231917, "capital_expenditure_ttm": 18, "fcf_ttm": -16231899, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2398312, "cash_and_equivalents": 137000, "total_current_assets": 1660000, "total_current_liabilities": 22215000, "net_ppe": null, "total_assets": 31474000, "total_debt": 9866000, "total_equity": 8097000, "net_working_capital": -10826000, "book_value_per_share": 11.24583333, "retained_earnings": -109189000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -21632000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Technology", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 42, "quality_composite": 42, "momentum_composite": 42, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 40, "vc1_composite": 42, "vc2_composite": 42, "vc3_composite": 42, "trending_value_composite": null, "overall_composite": 32, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 46, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "income_statement": { "revenue": 4527879, "cost_of_revenue": 1422542, "gross_profit": 3105337, "ebit": -28466288, "ebitda": -28304392, "pretax_income": -31513389, "tax_provision": -418360000, "net_income": -31513389, "net_income_to_common": -31513389, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1087497, "total_current_assets": 2667492, "total_assets": 25674078, "short_term_debt": 12452489, "long_term_debt": null, "total_debt": 12452489, "total_liabilities": 28437880, "total_equity": -2763802, "shares_outstanding": 222908, "goodwill_and_intangibles": 22856328 }, "cash_flow": { "operating_cash_flow": -9575403, "capital_expenditure": 0, "free_cash_flow": -9575403, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31604, "ticker_id": 5111, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28466288", "ebitda": "-28304392", "netIncome": "-31513389", "grossProfit": "3105337", "depreciation": "None", "totalRevenue": "4527879", "costOfRevenue": "1422542", "interestIncome": "10", "incomeBeforeTax": "-31513389", "interestExpense": "3700309", "operatingIncome": "-13467744", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-418360000", "reportedCurrency": "USD", "netInterestIncome": "-3700299", "nonInterestIncome": "None", "operatingExpenses": "16573081", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1422542", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161896", "sellingGeneralAndAdministrative": "16548902", "netIncomeFromContinuingOperations": "-31513389" }, "balance": { "goodwill": "18972475", "inventory": "None", "commonStock": "800", "currentDebt": "None", "investments": "None", "totalAssets": "25674078", "longTermDebt": "None", "shortTermDebt": "12452489", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3883853", "reportedCurrency": "USD", "retainedEarnings": "-78279713", "totalLiabilities": "28437880", "otherCurrentAssets": "643674", "totalCurrentAssets": "2667492", "currentLongTermDebt": "12429758", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "936321", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23006586", "currentAccountsPayable": "7782746", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12502463", "totalShareholderEquity": "-2763802", "capitalLeaseObligations": "72705", "otherCurrentLiabilities": "3414061", "totalCurrentLiabilities": "28260148", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "177732", "cashAndShortTermInvestments": "1087497", "commonStockSharesOutstanding": "222908", "intangibleAssetsExcludingGoodwill": "3883853", "cashAndCashEquivalentsAtCarryingValue": "1087497", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31513389", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-9575403", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8486963", "cashflowFromInvestment": "82219", "stockBasedCompensation": "1165680", "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": "161896", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4527879, "cost_of_revenue": 1422542, "gross_profit": 3105337, "research_and_development": null, "selling_general_admin": 16548902, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28466288, "depreciation_amortisation": 161896, "ebitda": -28304392, "interest_expense": 3700309, "interest_income": null, "other_non_operating": null, "pretax_income": -31513389, "tax_provision": -418360000, "effective_tax_rate": null, "net_income": -31513389, "net_income_continuing_ops": -31513389, "net_income_to_common": -31513389, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1087497, "short_term_investments": null, "net_receivables": 936321, "inventory": null, "other_current_assets": null, "total_current_assets": 2667492, "net_ppe": null, "goodwill": 18972475, "intangible_assets": 3883853, "goodwill_and_intangibles": 22856328, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23006586, "total_assets": 25674078, "short_term_debt": 12452489, "accounts_payable": 7782746, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28260148, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 177732, "total_liabilities": 28437880, "total_debt": 12452489, "preferred_stock": null, "minority_interest": null, "retained_earnings": -78279713, "total_equity": -2763802, "shares_outstanding": 222908, "operating_cash_flow": -9575403, "stock_based_compensation": 1165680, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 82219, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8486963, "free_cash_flow": -9575403, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28466288", "ebitda": "-28304392", "netIncome": "-31513389", "grossProfit": "3105337", "depreciation": "None", "totalRevenue": "4527879", "costOfRevenue": "1422542", "interestIncome": "10", "incomeBeforeTax": "-31513389", "interestExpense": "3700309", "operatingIncome": "-13467744", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-418360000", "reportedCurrency": "USD", "netInterestIncome": "-3700299", "nonInterestIncome": "None", "operatingExpenses": "16573081", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1422542", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161896", "sellingGeneralAndAdministrative": "16548902", "netIncomeFromContinuingOperations": "-31513389" }, "balance": { "goodwill": "18972475", "inventory": "None", "commonStock": "800", "currentDebt": "None", "investments": "None", "totalAssets": "25674078", "longTermDebt": "None", "shortTermDebt": "12452489", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3883853", "reportedCurrency": "USD", "retainedEarnings": "-78279713", "totalLiabilities": "28437880", "otherCurrentAssets": "643674", "totalCurrentAssets": "2667492", "currentLongTermDebt": "12429758", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "936321", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23006586", "currentAccountsPayable": "7782746", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12502463", "totalShareholderEquity": "-2763802", "capitalLeaseObligations": "72705", "otherCurrentLiabilities": "3414061", "totalCurrentLiabilities": "28260148", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "177732", "cashAndShortTermInvestments": "1087497", "commonStockSharesOutstanding": "222908", "intangibleAssetsExcludingGoodwill": "3883853", "cashAndCashEquivalentsAtCarryingValue": "1087497", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31513389", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-9575403", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8486963", "cashflowFromInvestment": "82219", "stockBasedCompensation": "1165680", "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": "161896", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "income_statement": { "revenue": 4561000, "cost_of_revenue": 1452000, "gross_profit": 3110000, "ebit": -8851405, "ebitda": -8671000, "pretax_income": -14406000, "tax_provision": 5, "net_income": -14406000, "net_income_to_common": -14406000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2093718, "total_current_assets": 2939922, "total_assets": 5288486, "short_term_debt": 16398899, "long_term_debt": null, "total_debt": 16398899, "total_liabilities": 37164615, "total_equity": -31876129, "shares_outstanding": 6854, "goodwill_and_intangibles": 2171526 }, "cash_flow": { "operating_cash_flow": -1550781, "capital_expenditure": 1, "free_cash_flow": -1550780, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31609, "ticker_id": 5111, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8851405", "ebitda": "-8671000", "netIncome": "-14406000", "grossProfit": "3110000", "depreciation": "None", "totalRevenue": "4561000", "costOfRevenue": "1452000", "interestIncome": "813", "incomeBeforeTax": "-14406000", "interestExpense": "5554000", "operatingIncome": "-9796000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5", "reportedCurrency": "USD", "netInterestIncome": "-5553661", "nonInterestIncome": "None", "operatingExpenses": "12905000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1452000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180405", "sellingGeneralAndAdministrative": "11963000", "netIncomeFromContinuingOperations": "-14406262" }, "balance": { "goodwill": "2171526", "inventory": "None", "commonStock": "1602", "currentDebt": "None", "investments": "None", "totalAssets": "5288486", "longTermDebt": "None", "shortTermDebt": "16398899", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-46766324", "totalLiabilities": "37164615", "otherCurrentAssets": "741155", "totalCurrentAssets": "2939922", "currentLongTermDebt": "16164856", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105049", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2348564", "currentAccountsPayable": "6439863", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16398899", "totalShareholderEquity": "-31876129", "capitalLeaseObligations": "234043", "otherCurrentLiabilities": "12498167", "totalCurrentLiabilities": "37089615", "otherNonCurrentLiabilities": "75000", "totalNonCurrentLiabilities": "74999", "cashAndShortTermInvestments": "2093718", "commonStockSharesOutstanding": "6854", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2093718", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14406262", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1550781", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2621000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1245796", "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": "180405", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4561000, "cost_of_revenue": 1452000, "gross_profit": 3110000, "research_and_development": null, "selling_general_admin": 11963000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8851405, "depreciation_amortisation": 180405, "ebitda": -8671000, "interest_expense": 5554000, "interest_income": null, "other_non_operating": null, "pretax_income": -14406000, "tax_provision": 5, "effective_tax_rate": null, "net_income": -14406000, "net_income_continuing_ops": -14406262, "net_income_to_common": -14406000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2093718, "short_term_investments": null, "net_receivables": 105049, "inventory": null, "other_current_assets": null, "total_current_assets": 2939922, "net_ppe": null, "goodwill": 2171526, "intangible_assets": null, "goodwill_and_intangibles": 2171526, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2348564, "total_assets": 5288486, "short_term_debt": 16398899, "accounts_payable": 6439863, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37089615, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 74999, "total_liabilities": 37164615, "total_debt": 16398899, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46766324, "total_equity": -31876129, "shares_outstanding": 6854, "operating_cash_flow": -1550781, "stock_based_compensation": 1245796, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1, "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": 2621000, "free_cash_flow": -1550780, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8851405", "ebitda": "-8671000", "netIncome": "-14406000", "grossProfit": "3110000", "depreciation": "None", "totalRevenue": "4561000", "costOfRevenue": "1452000", "interestIncome": "813", "incomeBeforeTax": "-14406000", "interestExpense": "5554000", "operatingIncome": "-9796000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5", "reportedCurrency": "USD", "netInterestIncome": "-5553661", "nonInterestIncome": "None", "operatingExpenses": "12905000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1452000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180405", "sellingGeneralAndAdministrative": "11963000", "netIncomeFromContinuingOperations": "-14406262" }, "balance": { "goodwill": "2171526", "inventory": "None", "commonStock": "1602", "currentDebt": "None", "investments": "None", "totalAssets": "5288486", "longTermDebt": "None", "shortTermDebt": "16398899", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-46766324", "totalLiabilities": "37164615", "otherCurrentAssets": "741155", "totalCurrentAssets": "2939922", "currentLongTermDebt": "16164856", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105049", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2348564", "currentAccountsPayable": "6439863", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16398899", "totalShareholderEquity": "-31876129", "capitalLeaseObligations": "234043", "otherCurrentLiabilities": "12498167", "totalCurrentLiabilities": "37089615", "otherNonCurrentLiabilities": "75000", "totalNonCurrentLiabilities": "74999", "cashAndShortTermInvestments": "2093718", "commonStockSharesOutstanding": "6854", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2093718", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14406262", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1550781", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2621000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1245796", "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": "180405", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "income_statement": { "revenue": 5333000, "cost_of_revenue": 1967000, "gross_profit": 3366000, "ebit": -13088606, "ebitda": -12927000, "pretax_income": -15469000, "tax_provision": 4, "net_income": -15469000, "net_income_to_common": -15469000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1023499, "total_current_assets": 1425422, "total_assets": 5479324, "short_term_debt": 13970882, "long_term_debt": null, "total_debt": 13970882, "total_liabilities": 29593382, "total_equity": -24114058, "shares_outstanding": 2300, "goodwill_and_intangibles": 2171526 }, "cash_flow": { "operating_cash_flow": -5168175, "capital_expenditure": 10806, "free_cash_flow": -5157369, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31614, "ticker_id": 5111, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13088606", "ebitda": "-12927000", "netIncome": "-15469000", "grossProfit": "3366000", "depreciation": "None", "totalRevenue": "5333000", "costOfRevenue": "1967000", "interestIncome": "0", "incomeBeforeTax": "-15469000", "interestExpense": "2380090", "operatingIncome": "-5909000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4", "reportedCurrency": "USD", "netInterestIncome": "-2380090", "nonInterestIncome": "None", "operatingExpenses": "9275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1967000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161606", "sellingGeneralAndAdministrative": "8491487", "netIncomeFromContinuingOperations": "-15468502" }, "balance": { "goodwill": "2171526", "inventory": "1", "commonStock": "645", "currentDebt": "None", "investments": "None", "totalAssets": "5479324", "longTermDebt": "None", "shortTermDebt": "13970882", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-32360062", "totalLiabilities": "29593382", "otherCurrentAssets": "333507", "totalCurrentAssets": "1425422", "currentLongTermDebt": "13685919", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68416", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4053902", "currentAccountsPayable": "1100249", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14204925", "totalShareholderEquity": "-24114058", "capitalLeaseObligations": "519006", "otherCurrentLiabilities": "12517218", "totalCurrentLiabilities": "29284339", "otherNonCurrentLiabilities": "75000", "totalNonCurrentLiabilities": "309042", "cashAndShortTermInvestments": "1023499", "commonStockSharesOutstanding": "2300", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1023499", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15468502", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5168175", "capitalExpenditures": "10806", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4415930", "cashflowFromInvestment": "-10806", "stockBasedCompensation": "770336", "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": "161606", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5333000, "cost_of_revenue": 1967000, "gross_profit": 3366000, "research_and_development": null, "selling_general_admin": 8491487, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13088606, "depreciation_amortisation": 161606, "ebitda": -12927000, "interest_expense": 2380090, "interest_income": null, "other_non_operating": null, "pretax_income": -15469000, "tax_provision": 4, "effective_tax_rate": null, "net_income": -15469000, "net_income_continuing_ops": -15468502, "net_income_to_common": -15469000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1023499, "short_term_investments": null, "net_receivables": 68416, "inventory": 1, "other_current_assets": null, "total_current_assets": 1425422, "net_ppe": null, "goodwill": 2171526, "intangible_assets": null, "goodwill_and_intangibles": 2171526, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4053902, "total_assets": 5479324, "short_term_debt": 13970882, "accounts_payable": 1100249, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29284339, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 309042, "total_liabilities": 29593382, "total_debt": 13970882, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32360062, "total_equity": -24114058, "shares_outstanding": 2300, "operating_cash_flow": -5168175, "stock_based_compensation": 770336, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10806, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10806, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4415930, "free_cash_flow": -5157369, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13088606", "ebitda": "-12927000", "netIncome": "-15469000", "grossProfit": "3366000", "depreciation": "None", "totalRevenue": "5333000", "costOfRevenue": "1967000", "interestIncome": "0", "incomeBeforeTax": "-15469000", "interestExpense": "2380090", "operatingIncome": "-5909000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4", "reportedCurrency": "USD", "netInterestIncome": "-2380090", "nonInterestIncome": "None", "operatingExpenses": "9275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1967000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161606", "sellingGeneralAndAdministrative": "8491487", "netIncomeFromContinuingOperations": "-15468502" }, "balance": { "goodwill": "2171526", "inventory": "1", "commonStock": "645", "currentDebt": "None", "investments": "None", "totalAssets": "5479324", "longTermDebt": "None", "shortTermDebt": "13970882", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-32360062", "totalLiabilities": "29593382", "otherCurrentAssets": "333507", "totalCurrentAssets": "1425422", "currentLongTermDebt": "13685919", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68416", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4053902", "currentAccountsPayable": "1100249", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14204925", "totalShareholderEquity": "-24114058", "capitalLeaseObligations": "519006", "otherCurrentLiabilities": "12517218", "totalCurrentLiabilities": "29284339", "otherNonCurrentLiabilities": "75000", "totalNonCurrentLiabilities": "309042", "cashAndShortTermInvestments": "1023499", "commonStockSharesOutstanding": "2300", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1023499", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15468502", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5168175", "capitalExpenditures": "10806", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4415930", "cashflowFromInvestment": "-10806", "stockBasedCompensation": "770336", "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": "161606", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "income_statement": { "revenue": 5207210, "cost_of_revenue": 2072411, "gross_profit": 3134799, "ebit": -9173147, "ebitda": -8692598, "pretax_income": -10391087, "tax_provision": -409458, "net_income": -9981629, "net_income_to_common": -9981629, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1786550, "total_current_assets": 2619795, "total_assets": 4892879, "short_term_debt": 7979773, "long_term_debt": null, "total_debt": 7979773, "total_liabilities": 20632278, "total_equity": -15739399, "shares_outstanding": 2300, "goodwill_and_intangibles": 2171526 }, "cash_flow": { "operating_cash_flow": -6842679, "capital_expenditure": 1694, "free_cash_flow": -6840985, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31619, "ticker_id": 5111, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9173147", "ebitda": "-8692598", "netIncome": "-9981629", "grossProfit": "3134799", "depreciation": "None", "totalRevenue": "5207210", "costOfRevenue": "2072411", "interestIncome": "4898", "incomeBeforeTax": "-10391087", "interestExpense": "1218000", "operatingIncome": "-9986451", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "-409458", "reportedCurrency": "USD", "netInterestIncome": "-1213042", "nonInterestIncome": "None", "operatingExpenses": "13121250", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2072411", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "480549", "sellingGeneralAndAdministrative": "11006459", "netIncomeFromContinuingOperations": "-9981629" }, "balance": { "goodwill": "2171526", "inventory": "-74727", "commonStock": "828", "currentDebt": "None", "investments": "None", "totalAssets": "4892879", "longTermDebt": "None", "shortTermDebt": "7979773", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-16891560", "totalLiabilities": "20632278", "otherCurrentAssets": "758518", "totalCurrentAssets": "2619795", "currentLongTermDebt": "7979773", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "74727", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2273084", "currentAccountsPayable": "439405", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7979773", "totalShareholderEquity": "-15739399", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "1251206", "totalCurrentLiabilities": "10843950", "otherNonCurrentLiabilities": "112837", "totalNonCurrentLiabilities": "9788328", "cashAndShortTermInvestments": "1786550", "commonStockSharesOutstanding": "2300", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1786550", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9981629", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6842679", "capitalExpenditures": "1694", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11419039", "cashflowFromInvestment": "-3568922", "stockBasedCompensation": "803051", "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": "480549", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5207210, "cost_of_revenue": 2072411, "gross_profit": 3134799, "research_and_development": null, "selling_general_admin": 11006459, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9173147, "depreciation_amortisation": 480549, "ebitda": -8692598, "interest_expense": 1218000, "interest_income": null, "other_non_operating": null, "pretax_income": -10391087, "tax_provision": -409458, "effective_tax_rate": null, "net_income": -9981629, "net_income_continuing_ops": -9981629, "net_income_to_common": -9981629, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1786550, "short_term_investments": null, "net_receivables": 74727, "inventory": -74727, "other_current_assets": null, "total_current_assets": 2619795, "net_ppe": null, "goodwill": 2171526, "intangible_assets": null, "goodwill_and_intangibles": 2171526, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2273084, "total_assets": 4892879, "short_term_debt": 7979773, "accounts_payable": 439405, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10843950, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9788328, "total_liabilities": 20632278, "total_debt": 7979773, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16891560, "total_equity": -15739399, "shares_outstanding": 2300, "operating_cash_flow": -6842679, "stock_based_compensation": 803051, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1694, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3568922, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11419039, "free_cash_flow": -6840985, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9173147", "ebitda": "-8692598", "netIncome": "-9981629", "grossProfit": "3134799", "depreciation": "None", "totalRevenue": "5207210", "costOfRevenue": "2072411", "interestIncome": "4898", "incomeBeforeTax": "-10391087", "interestExpense": "1218000", "operatingIncome": "-9986451", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "-409458", "reportedCurrency": "USD", "netInterestIncome": "-1213042", "nonInterestIncome": "None", "operatingExpenses": "13121250", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2072411", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "480549", "sellingGeneralAndAdministrative": "11006459", "netIncomeFromContinuingOperations": "-9981629" }, "balance": { "goodwill": "2171526", "inventory": "-74727", "commonStock": "828", "currentDebt": "None", "investments": "None", "totalAssets": "4892879", "longTermDebt": "None", "shortTermDebt": "7979773", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-16891560", "totalLiabilities": "20632278", "otherCurrentAssets": "758518", "totalCurrentAssets": "2619795", "currentLongTermDebt": "7979773", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "74727", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2273084", "currentAccountsPayable": "439405", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7979773", "totalShareholderEquity": "-15739399", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "1251206", "totalCurrentLiabilities": "10843950", "otherNonCurrentLiabilities": "112837", "totalNonCurrentLiabilities": "9788328", "cashAndShortTermInvestments": "1786550", "commonStockSharesOutstanding": "2300", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1786550", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9981629", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6842679", "capitalExpenditures": "1694", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11419039", "cashflowFromInvestment": "-3568922", "stockBasedCompensation": "803051", "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": "480549", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -102000, "ebitda": -6052000, "pretax_income": -6052000, "tax_provision": null, "net_income": -6052000, "net_income_to_common": -6052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1724354, "total_current_assets": 2279764, "total_assets": 232279953, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 34050517, "total_equity": 198229436, "shares_outstanding": 2300, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -583366, "capital_expenditure": 4, "free_cash_flow": -583362, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31624, "ticker_id": 5111, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-102000", "ebitda": "-6052000", "netIncome": "-6052000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-6052000", "interestExpense": "None", "operatingIncome": "-102000", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "101977", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "193230373", "currentDebt": "None", "investments": "None", "totalAssets": "232279953", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-6051790", "totalLiabilities": "34050517", "otherCurrentAssets": "555410", "totalCurrentAssets": "2279764", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "230000189", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "198229436", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "144017", "totalCurrentLiabilities": "144017", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "33906500", "cashAndShortTermInvestments": "1724354", "commonStockSharesOutstanding": "2300", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1724354", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6051790", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-583366", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "232307720", "cashflowFromInvestment": "-230000000", "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": 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": -102000, "depreciation_amortisation": null, "ebitda": -6052000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -6052000, "tax_provision": null, "effective_tax_rate": null, "net_income": -6052000, "net_income_continuing_ops": null, "net_income_to_common": -6052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1724354, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2279764, "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": 230000189, "total_assets": 232279953, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 144017, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33906500, "total_liabilities": 34050517, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6051790, "total_equity": 198229436, "shares_outstanding": 2300, "operating_cash_flow": -583366, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": -230000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 232307720, "free_cash_flow": -583362, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-102000", "ebitda": "-6052000", "netIncome": "-6052000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-6052000", "interestExpense": "None", "operatingIncome": "-102000", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "101977", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "193230373", "currentDebt": "None", "investments": "None", "totalAssets": "232279953", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-6051790", "totalLiabilities": "34050517", "otherCurrentAssets": "555410", "totalCurrentAssets": "2279764", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "230000189", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "198229436", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "144017", "totalCurrentLiabilities": "144017", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "33906500", "cashAndShortTermInvestments": "1724354", "commonStockSharesOutstanding": "2300", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1724354", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6051790", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-583366", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "232307720", "cashflowFromInvestment": "-230000000", "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" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "income_statement": { "revenue": 2696000, "cost_of_revenue": 826000, "gross_profit": 1870000, "ebit": -5780000, "ebitda": -5468000, "pretax_income": -8469000, "tax_provision": -52000, "net_income": -8417000, "net_income_to_common": -8417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137000, "total_current_assets": 1660000, "total_assets": 31474000, "short_term_debt": 9866000, "long_term_debt": null, "total_debt": 9866000, "total_liabilities": 23377000, "total_equity": 8097000, "shares_outstanding": 720000, "goodwill_and_intangibles": 29729000 }, "cash_flow": { "operating_cash_flow": -5501000, "capital_expenditure": 0, "free_cash_flow": -5501000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31600, "ticker_id": 5111, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5780000", "ebitda": "-5468000", "netIncome": "-8417000", "grossProfit": "1870000", "depreciation": "None", "totalRevenue": "2696000", "costOfRevenue": "826000", "interestIncome": "3000", "incomeBeforeTax": "-8469000", "interestExpense": "203000", "operatingIncome": "-5780000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-52000", "reportedCurrency": "USD", "netInterestIncome": "-249000", "nonInterestIncome": "None", "operatingExpenses": "7650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "826000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "312000", "sellingGeneralAndAdministrative": "7650000", "netIncomeFromContinuingOperations": "-8417000" }, "balance": { "goodwill": "21992000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "31474000", "longTermDebt": "None", "shortTermDebt": "9866000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "7737000", "reportedCurrency": "USD", "retainedEarnings": "-109189000", "totalLiabilities": "23377000", "otherCurrentAssets": "842000", "totalCurrentAssets": "1660000", "currentLongTermDebt": "9836000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "681000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29814000", "currentAccountsPayable": "2971000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9885000", "totalShareholderEquity": "8097000", "capitalLeaseObligations": "49000", "otherCurrentLiabilities": "5831000", "totalCurrentLiabilities": "22215000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1162000", "cashAndShortTermInvestments": "137000", "commonStockSharesOutstanding": "720000", "intangibleAssetsExcludingGoodwill": "7737000", "cashAndCashEquivalentsAtCarryingValue": "137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8417000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5501000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5347000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1308000", "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": "312000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2696000, "cost_of_revenue": 826000, "gross_profit": 1870000, "research_and_development": null, "selling_general_admin": 7650000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5780000, "depreciation_amortisation": 312000, "ebitda": -5468000, "interest_expense": 203000, "interest_income": null, "other_non_operating": null, "pretax_income": -8469000, "tax_provision": -52000, "effective_tax_rate": null, "net_income": -8417000, "net_income_continuing_ops": -8417000, "net_income_to_common": -8417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137000, "short_term_investments": null, "net_receivables": 681000, "inventory": null, "other_current_assets": null, "total_current_assets": 1660000, "net_ppe": null, "goodwill": 21992000, "intangible_assets": 7737000, "goodwill_and_intangibles": 29729000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29814000, "total_assets": 31474000, "short_term_debt": 9866000, "accounts_payable": 2971000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22215000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1162000, "total_liabilities": 23377000, "total_debt": 9866000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -109189000, "total_equity": 8097000, "shares_outstanding": 720000, "operating_cash_flow": -5501000, "stock_based_compensation": 1308000, "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": 5347000, "free_cash_flow": -5501000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5780000", "ebitda": "-5468000", "netIncome": "-8417000", "grossProfit": "1870000", "depreciation": "None", "totalRevenue": "2696000", "costOfRevenue": "826000", "interestIncome": "3000", "incomeBeforeTax": "-8469000", "interestExpense": "203000", "operatingIncome": "-5780000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-52000", "reportedCurrency": "USD", "netInterestIncome": "-249000", "nonInterestIncome": "None", "operatingExpenses": "7650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "826000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "312000", "sellingGeneralAndAdministrative": "7650000", "netIncomeFromContinuingOperations": "-8417000" }, "balance": { "goodwill": "21992000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "31474000", "longTermDebt": "None", "shortTermDebt": "9866000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "7737000", "reportedCurrency": "USD", "retainedEarnings": "-109189000", "totalLiabilities": "23377000", "otherCurrentAssets": "842000", "totalCurrentAssets": "1660000", "currentLongTermDebt": "9836000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "681000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29814000", "currentAccountsPayable": "2971000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9885000", "totalShareholderEquity": "8097000", "capitalLeaseObligations": "49000", "otherCurrentLiabilities": "5831000", "totalCurrentLiabilities": "22215000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1162000", "cashAndShortTermInvestments": "137000", "commonStockSharesOutstanding": "720000", "intangibleAssetsExcludingGoodwill": "7737000", "cashAndCashEquivalentsAtCarryingValue": "137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8417000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5501000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5347000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1308000", "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": "312000", "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": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "income_statement": { "revenue": 2810846, "cost_of_revenue": 508658, "gross_profit": 2302188, "ebit": -3988530, "ebitda": -3679723, "pretax_income": -5084035, "tax_provision": -52054, "net_income": -5031981, "net_income_to_common": -5031981, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 259205, "total_current_assets": 1413497, "total_assets": 31631514, "short_term_debt": 10593235, "long_term_debt": null, "total_debt": 10593235, "total_liabilities": 23576513, "total_equity": 8055000, "shares_outstanding": 189150, "goodwill_and_intangibles": 30019112 }, "cash_flow": { "operating_cash_flow": -2290188, "capital_expenditure": 9, "free_cash_flow": -2290179, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31601, "ticker_id": 5111, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3988530", "ebitda": "-3679723", "netIncome": "-5031981", "grossProfit": "2302188", "depreciation": "None", "totalRevenue": "2810846", "costOfRevenue": "508658", "interestIncome": "1528", "incomeBeforeTax": "-5084035", "interestExpense": "1095505", "operatingIncome": "-4287197", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-52054", "reportedCurrency": "USD", "netInterestIncome": "-1093977", "nonInterestIncome": "None", "operatingExpenses": "6589385", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "508658", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "308807", "sellingGeneralAndAdministrative": "6280578", "netIncomeFromContinuingOperations": "-5031981" }, "balance": { "goodwill": "21991721", "inventory": "None", "commonStock": "1055", "currentDebt": "None", "investments": "None", "totalAssets": "31631514", "longTermDebt": "None", "shortTermDebt": "10593235", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "8027391", "reportedCurrency": "USD", "retainedEarnings": "-100771787", "totalLiabilities": "23576513", "otherCurrentAssets": "432226", "totalCurrentAssets": "1413497", "currentLongTermDebt": "10570412", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "722066", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30218017", "currentAccountsPayable": "2494451", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10627157", "totalShareholderEquity": "8055000", "capitalLeaseObligations": "56745", "otherCurrentLiabilities": "5640597", "totalCurrentLiabilities": "22370810", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1205703", "cashAndShortTermInvestments": "259205", "commonStockSharesOutstanding": "189150", "intangibleAssetsExcludingGoodwill": "8027391", "cashAndCashEquivalentsAtCarryingValue": "259205", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5031981", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2290188", "capitalExpenditures": "9", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1704992", "cashflowFromInvestment": "-1500", "stockBasedCompensation": "2678138310", "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": "308807", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2810846, "cost_of_revenue": 508658, "gross_profit": 2302188, "research_and_development": null, "selling_general_admin": 6280578, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3988530, "depreciation_amortisation": 308807, "ebitda": -3679723, "interest_expense": 1095505, "interest_income": null, "other_non_operating": null, "pretax_income": -5084035, "tax_provision": -52054, "effective_tax_rate": null, "net_income": -5031981, "net_income_continuing_ops": -5031981, "net_income_to_common": -5031981, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 259205, "short_term_investments": null, "net_receivables": 722066, "inventory": null, "other_current_assets": null, "total_current_assets": 1413497, "net_ppe": null, "goodwill": 21991721, "intangible_assets": 8027391, "goodwill_and_intangibles": 30019112, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30218017, "total_assets": 31631514, "short_term_debt": 10593235, "accounts_payable": 2494451, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22370810, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1205703, "total_liabilities": 23576513, "total_debt": 10593235, "preferred_stock": null, "minority_interest": null, "retained_earnings": -100771787, "total_equity": 8055000, "shares_outstanding": 189150, "operating_cash_flow": -2290188, "stock_based_compensation": 2678138310, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1704992, "free_cash_flow": -2290179, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3988530", "ebitda": "-3679723", "netIncome": "-5031981", "grossProfit": "2302188", "depreciation": "None", "totalRevenue": "2810846", "costOfRevenue": "508658", "interestIncome": "1528", "incomeBeforeTax": "-5084035", "interestExpense": "1095505", "operatingIncome": "-4287197", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-52054", "reportedCurrency": "USD", "netInterestIncome": "-1093977", "nonInterestIncome": "None", "operatingExpenses": "6589385", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "508658", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "308807", "sellingGeneralAndAdministrative": "6280578", "netIncomeFromContinuingOperations": "-5031981" }, "balance": { "goodwill": "21991721", "inventory": "None", "commonStock": "1055", "currentDebt": "None", "investments": "None", "totalAssets": "31631514", "longTermDebt": "None", "shortTermDebt": "10593235", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "8027391", "reportedCurrency": "USD", "retainedEarnings": "-100771787", "totalLiabilities": "23576513", "otherCurrentAssets": "432226", "totalCurrentAssets": "1413497", "currentLongTermDebt": "10570412", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "722066", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30218017", "currentAccountsPayable": "2494451", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10627157", "totalShareholderEquity": "8055000", "capitalLeaseObligations": "56745", "otherCurrentLiabilities": "5640597", "totalCurrentLiabilities": "22370810", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1205703", "cashAndShortTermInvestments": "259205", "commonStockSharesOutstanding": "189150", "intangibleAssetsExcludingGoodwill": "8027391", "cashAndCashEquivalentsAtCarryingValue": "259205", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5031981", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2290188", "capitalExpenditures": "9", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1704992", "cashflowFromInvestment": "-1500", "stockBasedCompensation": "2678138310", "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": "308807", "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": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "income_statement": { "revenue": 2844508, "cost_of_revenue": 519411, "gross_profit": 2325097, "ebit": -5223514, "ebitda": -4923160, "pretax_income": -5617482, "tax_provision": 270109, "net_income": -5887591, "net_income_to_common": -5887591, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 851356, "total_current_assets": 2261728, "total_assets": 32986504, "short_term_debt": 14386429, "long_term_debt": null, "total_debt": 14386429, "total_liabilities": 27546267, "total_equity": 5440237, "shares_outstanding": 179561, "goodwill_and_intangibles": 30323817 }, "cash_flow": { "operating_cash_flow": -4393705, "capital_expenditure": 5, "free_cash_flow": -4393700, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31602, "ticker_id": 5111, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5223514", "ebitda": "-4923160", "netIncome": "-5887591", "grossProfit": "2325097", "depreciation": "None", "totalRevenue": "2844508", "costOfRevenue": "519411", "interestIncome": "1425", "incomeBeforeTax": "-5617482", "interestExpense": "393968", "operatingIncome": "-4430206", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "270109", "reportedCurrency": "USD", "netInterestIncome": "-584543", "nonInterestIncome": "None", "operatingExpenses": "6755303", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "519411", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "300354", "sellingGeneralAndAdministrative": "6460876", "netIncomeFromContinuingOperations": "-5887591" }, "balance": { "goodwill": "21991721", "inventory": "None", "commonStock": "517", "currentDebt": "None", "investments": "None", "totalAssets": "32986504", "longTermDebt": "None", "shortTermDebt": "14386429", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "8332096", "reportedCurrency": "USD", "retainedEarnings": "-95821178", "totalLiabilities": "27546267", "otherCurrentAssets": "493270", "totalCurrentAssets": "2261728", "currentLongTermDebt": "14361383", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "917102", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30724776", "currentAccountsPayable": "2022645", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14417348", "totalShareholderEquity": "5440237", "capitalLeaseObligations": "55965", "otherCurrentLiabilities": "5928966", "totalCurrentLiabilities": "26045912", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1500355", "cashAndShortTermInvestments": "851356", "commonStockSharesOutstanding": "179561", "intangibleAssetsExcludingGoodwill": "8332096", "cashAndCashEquivalentsAtCarryingValue": "851356", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5887591", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4393705", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3061919", "cashflowFromInvestment": "2677480", "stockBasedCompensation": "1756006310", "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": "300354", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2844508, "cost_of_revenue": 519411, "gross_profit": 2325097, "research_and_development": null, "selling_general_admin": 6460876, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5223514, "depreciation_amortisation": 300354, "ebitda": -4923160, "interest_expense": 393968, "interest_income": null, "other_non_operating": null, "pretax_income": -5617482, "tax_provision": 270109, "effective_tax_rate": null, "net_income": -5887591, "net_income_continuing_ops": -5887591, "net_income_to_common": -5887591, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 851356, "short_term_investments": null, "net_receivables": 917102, "inventory": null, "other_current_assets": null, "total_current_assets": 2261728, "net_ppe": null, "goodwill": 21991721, "intangible_assets": 8332096, "goodwill_and_intangibles": 30323817, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30724776, "total_assets": 32986504, "short_term_debt": 14386429, "accounts_payable": 2022645, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26045912, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1500355, "total_liabilities": 27546267, "total_debt": 14386429, "preferred_stock": null, "minority_interest": null, "retained_earnings": -95821178, "total_equity": 5440237, "shares_outstanding": 179561, "operating_cash_flow": -4393705, "stock_based_compensation": 1756006310, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2677480, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3061919, "free_cash_flow": -4393700, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5223514", "ebitda": "-4923160", "netIncome": "-5887591", "grossProfit": "2325097", "depreciation": "None", "totalRevenue": "2844508", "costOfRevenue": "519411", "interestIncome": "1425", "incomeBeforeTax": "-5617482", "interestExpense": "393968", "operatingIncome": "-4430206", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "270109", "reportedCurrency": "USD", "netInterestIncome": "-584543", "nonInterestIncome": "None", "operatingExpenses": "6755303", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "519411", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "300354", "sellingGeneralAndAdministrative": "6460876", "netIncomeFromContinuingOperations": "-5887591" }, "balance": { "goodwill": "21991721", "inventory": "None", "commonStock": "517", "currentDebt": "None", "investments": "None", "totalAssets": "32986504", "longTermDebt": "None", "shortTermDebt": "14386429", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "8332096", "reportedCurrency": "USD", "retainedEarnings": "-95821178", "totalLiabilities": "27546267", "otherCurrentAssets": "493270", "totalCurrentAssets": "2261728", "currentLongTermDebt": "14361383", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "917102", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30724776", "currentAccountsPayable": "2022645", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14417348", "totalShareholderEquity": "5440237", "capitalLeaseObligations": "55965", "otherCurrentLiabilities": "5928966", "totalCurrentLiabilities": "26045912", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1500355", "cashAndShortTermInvestments": "851356", "commonStockSharesOutstanding": "179561", "intangibleAssetsExcludingGoodwill": "8332096", "cashAndCashEquivalentsAtCarryingValue": "851356", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5887591", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4393705", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3061919", "cashflowFromInvestment": "2677480", "stockBasedCompensation": "1756006310", "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": "300354", "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": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "income_statement": { "revenue": 3262250, "cost_of_revenue": 554515, "gross_profit": 2707735, "ebit": -7488086, "ebitda": -7181745, "pretax_income": -8024725, "tax_provision": -230969, "net_income": -7793756, "net_income_to_common": -7793756, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2253903, "total_current_assets": 3820898, "total_assets": 34675878, "short_term_debt": 15787193, "long_term_debt": null, "total_debt": 15787193, "total_liabilities": 31517499, "total_equity": 3158379, "shares_outstanding": 9556, "goodwill_and_intangibles": 30627548 }, "cash_flow": { "operating_cash_flow": -4047024, "capital_expenditure": 4, "free_cash_flow": -4047020, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31603, "ticker_id": 5111, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7488086", "ebitda": "-7181745", "netIncome": "-7793756", "grossProfit": "2707735", "depreciation": "None", "totalRevenue": "3262250", "costOfRevenue": "554515", "interestIncome": "0", "incomeBeforeTax": "-8024725", "interestExpense": "705839", "operatingIncome": "-4705614", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-230969", "reportedCurrency": "USD", "netInterestIncome": "-705839", "nonInterestIncome": "None", "operatingExpenses": "7413349", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "554515", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "306341", "sellingGeneralAndAdministrative": "7112803", "netIncomeFromContinuingOperations": "-7793756" }, "balance": { "goodwill": "21991721", "inventory": "None", "commonStock": "245", "currentDebt": "None", "investments": "None", "totalAssets": "34675878", "longTermDebt": "None", "shortTermDebt": "15787193", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "8635827", "reportedCurrency": "USD", "retainedEarnings": "-89716948", "totalLiabilities": "31517499", "otherCurrentAssets": "643946", "totalCurrentAssets": "3820898", "currentLongTermDebt": "15762943", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "923049", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30854980", "currentAccountsPayable": "3095393", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15824607", "totalShareholderEquity": "3158379", "capitalLeaseObligations": "61664", "otherCurrentLiabilities": "6509642", "totalCurrentLiabilities": "30244142", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1273357", "cashAndShortTermInvestments": "2253903", "commonStockSharesOutstanding": "9556", "intangibleAssetsExcludingGoodwill": "8635827", "cashAndCashEquivalentsAtCarryingValue": "2253903", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7793756", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4047024", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5520163", "cashflowFromInvestment": "None", "stockBasedCompensation": "756122", "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": "306341", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3262250, "cost_of_revenue": 554515, "gross_profit": 2707735, "research_and_development": null, "selling_general_admin": 7112803, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7488086, "depreciation_amortisation": 306341, "ebitda": -7181745, "interest_expense": 705839, "interest_income": null, "other_non_operating": null, "pretax_income": -8024725, "tax_provision": -230969, "effective_tax_rate": null, "net_income": -7793756, "net_income_continuing_ops": -7793756, "net_income_to_common": -7793756, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2253903, "short_term_investments": null, "net_receivables": 923049, "inventory": null, "other_current_assets": null, "total_current_assets": 3820898, "net_ppe": null, "goodwill": 21991721, "intangible_assets": 8635827, "goodwill_and_intangibles": 30627548, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30854980, "total_assets": 34675878, "short_term_debt": 15787193, "accounts_payable": 3095393, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30244142, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1273357, "total_liabilities": 31517499, "total_debt": 15787193, "preferred_stock": null, "minority_interest": null, "retained_earnings": -89716948, "total_equity": 3158379, "shares_outstanding": 9556, "operating_cash_flow": -4047024, "stock_based_compensation": 756122, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "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": 5520163, "free_cash_flow": -4047020, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7488086", "ebitda": "-7181745", "netIncome": "-7793756", "grossProfit": "2707735", "depreciation": "None", "totalRevenue": "3262250", "costOfRevenue": "554515", "interestIncome": "0", "incomeBeforeTax": "-8024725", "interestExpense": "705839", "operatingIncome": "-4705614", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-230969", "reportedCurrency": "USD", "netInterestIncome": "-705839", "nonInterestIncome": "None", "operatingExpenses": "7413349", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "554515", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "306341", "sellingGeneralAndAdministrative": "7112803", "netIncomeFromContinuingOperations": "-7793756" }, "balance": { "goodwill": "21991721", "inventory": "None", "commonStock": "245", "currentDebt": "None", "investments": "None", "totalAssets": "34675878", "longTermDebt": "None", "shortTermDebt": "15787193", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "8635827", "reportedCurrency": "USD", "retainedEarnings": "-89716948", "totalLiabilities": "31517499", "otherCurrentAssets": "643946", "totalCurrentAssets": "3820898", "currentLongTermDebt": "15762943", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "923049", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30854980", "currentAccountsPayable": "3095393", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15824607", "totalShareholderEquity": "3158379", "capitalLeaseObligations": "61664", "otherCurrentLiabilities": "6509642", "totalCurrentLiabilities": "30244142", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1273357", "cashAndShortTermInvestments": "2253903", "commonStockSharesOutstanding": "9556", "intangibleAssetsExcludingGoodwill": "8635827", "cashAndCashEquivalentsAtCarryingValue": "2253903", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7793756", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4047024", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5520163", "cashflowFromInvestment": "None", "stockBasedCompensation": "756122", "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": "306341", "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": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "income_statement": { "revenue": 3379083, "cost_of_revenue": 852690, "gross_profit": 2526393, "ebit": -3211359, "ebitda": -2959000, "pretax_income": -3569469, "tax_provision": 73531, "net_income": -3643000, "net_income_to_common": -3643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 780764, "total_current_assets": 2640537, "total_assets": 33680214, "short_term_debt": 15761387, "long_term_debt": null, "total_debt": 15761387, "total_liabilities": 30735344, "total_equity": 2944870, "shares_outstanding": 23963, "goodwill_and_intangibles": 30927908 }, "cash_flow": { "operating_cash_flow": -4975702, "capital_expenditure": 1, "free_cash_flow": -4975701, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31605, "ticker_id": 5111, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3211359", "ebitda": "-2959000", "netIncome": "-3643000", "grossProfit": "2526393", "depreciation": "None", "totalRevenue": "3379083", "costOfRevenue": "852690", "interestIncome": "2", "incomeBeforeTax": "-3569469", "interestExpense": "632181", "operatingIncome": "-4907000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "73531", "reportedCurrency": "USD", "netInterestIncome": "-632179", "nonInterestIncome": "None", "operatingExpenses": "7433088", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "852690", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "252359", "sellingGeneralAndAdministrative": "7433000", "netIncomeFromContinuingOperations": "-3643479" }, "balance": { "goodwill": "21991721", "inventory": "None", "commonStock": "1450", "currentDebt": "None", "investments": "None", "totalAssets": "33680214", "longTermDebt": "None", "shortTermDebt": "15761387", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "8936187", "reportedCurrency": "USD", "retainedEarnings": "-81923192", "totalLiabilities": "30735344", "otherCurrentAssets": "831394", "totalCurrentAssets": "2640537", "currentLongTermDebt": "15737902", "longTermInvestments": "None", "shortTermInvestments": "-1086409503", "currentNetReceivables": "1028379", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31039677", "currentAccountsPayable": "2830450", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15805152", "totalShareholderEquity": "2944870", "capitalLeaseObligations": "67250", "otherCurrentLiabilities": "5522805", "totalCurrentLiabilities": "29271085", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1464259", "cashAndShortTermInvestments": "780764", "commonStockSharesOutstanding": "23963", "intangibleAssetsExcludingGoodwill": "8936187", "cashAndCashEquivalentsAtCarryingValue": "780764", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3643479", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4975702", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7346449", "cashflowFromInvestment": "-2677480", "stockBasedCompensation": "336568", "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": "252360", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3379083, "cost_of_revenue": 852690, "gross_profit": 2526393, "research_and_development": null, "selling_general_admin": 7433000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3211359, "depreciation_amortisation": 252359, "ebitda": -2959000, "interest_expense": 632181, "interest_income": null, "other_non_operating": null, "pretax_income": -3569469, "tax_provision": 73531, "effective_tax_rate": null, "net_income": -3643000, "net_income_continuing_ops": -3643479, "net_income_to_common": -3643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 780764, "short_term_investments": -1086409503, "net_receivables": 1028379, "inventory": null, "other_current_assets": null, "total_current_assets": 2640537, "net_ppe": null, "goodwill": 21991721, "intangible_assets": 8936187, "goodwill_and_intangibles": 30927908, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31039677, "total_assets": 33680214, "short_term_debt": 15761387, "accounts_payable": 2830450, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29271085, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1464259, "total_liabilities": 30735344, "total_debt": 15761387, "preferred_stock": null, "minority_interest": null, "retained_earnings": -81923192, "total_equity": 2944870, "shares_outstanding": 23963, "operating_cash_flow": -4975702, "stock_based_compensation": 336568, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2677480, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7346449, "free_cash_flow": -4975701, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3211359", "ebitda": "-2959000", "netIncome": "-3643000", "grossProfit": "2526393", "depreciation": "None", "totalRevenue": "3379083", "costOfRevenue": "852690", "interestIncome": "2", "incomeBeforeTax": "-3569469", "interestExpense": "632181", "operatingIncome": "-4907000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "73531", "reportedCurrency": "USD", "netInterestIncome": "-632179", "nonInterestIncome": "None", "operatingExpenses": "7433088", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "852690", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "252359", "sellingGeneralAndAdministrative": "7433000", "netIncomeFromContinuingOperations": "-3643479" }, "balance": { "goodwill": "21991721", "inventory": "None", "commonStock": "1450", "currentDebt": "None", "investments": "None", "totalAssets": "33680214", "longTermDebt": "None", "shortTermDebt": "15761387", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "8936187", "reportedCurrency": "USD", "retainedEarnings": "-81923192", "totalLiabilities": "30735344", "otherCurrentAssets": "831394", "totalCurrentAssets": "2640537", "currentLongTermDebt": "15737902", "longTermInvestments": "None", "shortTermInvestments": "-1086409503", "currentNetReceivables": "1028379", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31039677", "currentAccountsPayable": "2830450", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15805152", "totalShareholderEquity": "2944870", "capitalLeaseObligations": "67250", "otherCurrentLiabilities": "5522805", "totalCurrentLiabilities": "29271085", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1464259", "cashAndShortTermInvestments": "780764", "commonStockSharesOutstanding": "23963", "intangibleAssetsExcludingGoodwill": "8936187", "cashAndCashEquivalentsAtCarryingValue": "780764", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3643479", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4975702", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7346449", "cashflowFromInvestment": "-2677480", "stockBasedCompensation": "336568", "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": "252360", "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": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "income_statement": { "revenue": 1299603, "cost_of_revenue": 373131, "gross_profit": 926472, "ebit": -3921419, "ebitda": null, "pretax_income": -7860703, "tax_provision": null, "net_income": -7854002, "net_income_to_common": -7854002, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1087497, "total_current_assets": 2667492, "total_assets": 25674078, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 28437880, "total_equity": -2763802, "shares_outstanding": 819516, "goodwill_and_intangibles": 22856328 }, "cash_flow": { "operating_cash_flow": -4212399, "capital_expenditure": 0, "free_cash_flow": -4212399, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31606, "ticker_id": 5111, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3921419", "ebitda": "None", "netIncome": "-7854002", "grossProfit": "926472", "depreciation": "None", "totalRevenue": "1299603", "costOfRevenue": "373131", "interestIncome": "0", "incomeBeforeTax": "-7860703", "interestExpense": "186333", "operatingIncome": "-3921419", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-668541", "nonInterestIncome": "None", "operatingExpenses": "5221022", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "373131", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "4827437", "netIncomeFromContinuingOperations": "-7854002" }, "balance": { "goodwill": "18972475", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "25674078", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3883853", "reportedCurrency": "USD", "retainedEarnings": "-78279713", "totalLiabilities": "28437880", "otherCurrentAssets": "46414", "totalCurrentAssets": "2667492", "currentLongTermDebt": "12429758", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "936321", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23006586", "currentAccountsPayable": "7782746", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-2763802", "capitalLeaseObligations": "72705", "otherCurrentLiabilities": "205313", "totalCurrentLiabilities": "28260148", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "177732", "cashAndShortTermInvestments": "1087497", "commonStockSharesOutstanding": "819516", "intangibleAssetsExcludingGoodwill": "3883853", "cashAndCashEquivalentsAtCarryingValue": "1087497", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7435640", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4212399", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "954110", "cashflowFromInvestment": "None", "stockBasedCompensation": "669343", "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": "26544", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1299603, "cost_of_revenue": 373131, "gross_profit": 926472, "research_and_development": null, "selling_general_admin": 4827437, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3921419, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 186333, "interest_income": null, "other_non_operating": null, "pretax_income": -7860703, "tax_provision": null, "effective_tax_rate": null, "net_income": -7854002, "net_income_continuing_ops": -7854002, "net_income_to_common": -7854002, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1087497, "short_term_investments": null, "net_receivables": 936321, "inventory": null, "other_current_assets": null, "total_current_assets": 2667492, "net_ppe": null, "goodwill": 18972475, "intangible_assets": 3883853, "goodwill_and_intangibles": 22856328, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23006586, "total_assets": 25674078, "short_term_debt": null, "accounts_payable": 7782746, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28260148, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 177732, "total_liabilities": 28437880, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -78279713, "total_equity": -2763802, "shares_outstanding": 819516, "operating_cash_flow": -4212399, "stock_based_compensation": 669343, "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": 954110, "free_cash_flow": -4212399, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3921419", "ebitda": "None", "netIncome": "-7854002", "grossProfit": "926472", "depreciation": "None", "totalRevenue": "1299603", "costOfRevenue": "373131", "interestIncome": "0", "incomeBeforeTax": "-7860703", "interestExpense": "186333", "operatingIncome": "-3921419", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-668541", "nonInterestIncome": "None", "operatingExpenses": "5221022", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "373131", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "4827437", "netIncomeFromContinuingOperations": "-7854002" }, "balance": { "goodwill": "18972475", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "25674078", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3883853", "reportedCurrency": "USD", "retainedEarnings": "-78279713", "totalLiabilities": "28437880", "otherCurrentAssets": "46414", "totalCurrentAssets": "2667492", "currentLongTermDebt": "12429758", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "936321", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23006586", "currentAccountsPayable": "7782746", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-2763802", "capitalLeaseObligations": "72705", "otherCurrentLiabilities": "205313", "totalCurrentLiabilities": "28260148", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "177732", "cashAndShortTermInvestments": "1087497", "commonStockSharesOutstanding": "819516", "intangibleAssetsExcludingGoodwill": "3883853", "cashAndCashEquivalentsAtCarryingValue": "1087497", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7435640", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4212399", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "954110", "cashflowFromInvestment": "None", "stockBasedCompensation": "669343", "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": "26544", "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": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "income_statement": { "revenue": 1080607, "cost_of_revenue": 338023, "gross_profit": 742584, "ebit": -14362554, "ebitda": -14317606, "pretax_income": -15412917, "tax_provision": 1010, "net_income": -15413927, "net_income_to_common": -15413927, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4263567, "total_current_assets": 5054699, "total_assets": 7311910, "short_term_debt": 10675582, "long_term_debt": null, "total_debt": 10675582, "total_liabilities": 30157607, "total_equity": -22845697, "shares_outstanding": 3163, "goodwill_and_intangibles": 2171526000 }, "cash_flow": { "operating_cash_flow": -1550309, "capital_expenditure": 0, "free_cash_flow": -1550309, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31607, "ticker_id": 5111, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14362554", "ebitda": "-14317606", "netIncome": "-15413927", "grossProfit": "742584", "depreciation": "None", "totalRevenue": "1080607", "costOfRevenue": "338023", "interestIncome": "0", "incomeBeforeTax": "-15412917", "interestExpense": "1050000", "operatingIncome": "-2771758", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1010", "reportedCurrency": "USD", "netInterestIncome": "-1050363", "nonInterestIncome": "None", "operatingExpenses": "3514342", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "338023", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44948", "sellingGeneralAndAdministrative": "3513442", "netIncomeFromContinuingOperations": "-15413927" }, "balance": { "goodwill": "2171526", "inventory": "None", "commonStock": "410", "currentDebt": "None", "investments": "None", "totalAssets": "7311910", "longTermDebt": "None", "shortTermDebt": "10675582", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2169354474", "reportedCurrency": "USD", "retainedEarnings": "-70425711", "totalLiabilities": "30157607", "otherCurrentAssets": "753746", "totalCurrentAssets": "5054699", "currentLongTermDebt": "10673230", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37386", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2257211", "currentAccountsPayable": "10016295", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10675582", "totalShareholderEquity": "-22845697", "capitalLeaseObligations": "2352", "otherCurrentLiabilities": "7557664", "totalCurrentLiabilities": "30082607", "otherNonCurrentLiabilities": "75000", "totalNonCurrentLiabilities": "75000", "cashAndShortTermInvestments": "4263567", "commonStockSharesOutstanding": "3163", "intangibleAssetsExcludingGoodwill": "2169354474", "cashAndCashEquivalentsAtCarryingValue": "4263567", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15413928", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1550309", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5342129", "cashflowFromInvestment": "-18443157.20", "stockBasedCompensation": "250849", "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": "44948", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1080607, "cost_of_revenue": 338023, "gross_profit": 742584, "research_and_development": null, "selling_general_admin": 3513442, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14362554, "depreciation_amortisation": 44948, "ebitda": -14317606, "interest_expense": 1050000, "interest_income": null, "other_non_operating": null, "pretax_income": -15412917, "tax_provision": 1010, "effective_tax_rate": null, "net_income": -15413927, "net_income_continuing_ops": -15413927, "net_income_to_common": -15413927, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4263567, "short_term_investments": null, "net_receivables": 37386, "inventory": null, "other_current_assets": null, "total_current_assets": 5054699, "net_ppe": null, "goodwill": 2171526, "intangible_assets": 2169354474, "goodwill_and_intangibles": 2171526000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2257211, "total_assets": 7311910, "short_term_debt": 10675582, "accounts_payable": 10016295, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30082607, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 75000, "total_liabilities": 30157607, "total_debt": 10675582, "preferred_stock": null, "minority_interest": null, "retained_earnings": -70425711, "total_equity": -22845697, "shares_outstanding": 3163, "operating_cash_flow": -1550309, "stock_based_compensation": 250849, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18443157.2, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5342129, "free_cash_flow": -1550309, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14362554", "ebitda": "-14317606", "netIncome": "-15413927", "grossProfit": "742584", "depreciation": "None", "totalRevenue": "1080607", "costOfRevenue": "338023", "interestIncome": "0", "incomeBeforeTax": "-15412917", "interestExpense": "1050000", "operatingIncome": "-2771758", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1010", "reportedCurrency": "USD", "netInterestIncome": "-1050363", "nonInterestIncome": "None", "operatingExpenses": "3514342", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "338023", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44948", "sellingGeneralAndAdministrative": "3513442", "netIncomeFromContinuingOperations": "-15413927" }, "balance": { "goodwill": "2171526", "inventory": "None", "commonStock": "410", "currentDebt": "None", "investments": "None", "totalAssets": "7311910", "longTermDebt": "None", "shortTermDebt": "10675582", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2169354474", "reportedCurrency": "USD", "retainedEarnings": "-70425711", "totalLiabilities": "30157607", "otherCurrentAssets": "753746", "totalCurrentAssets": "5054699", "currentLongTermDebt": "10673230", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37386", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2257211", "currentAccountsPayable": "10016295", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10675582", "totalShareholderEquity": "-22845697", "capitalLeaseObligations": "2352", "otherCurrentLiabilities": "7557664", "totalCurrentLiabilities": "30082607", "otherNonCurrentLiabilities": "75000", "totalNonCurrentLiabilities": "75000", "cashAndShortTermInvestments": "4263567", "commonStockSharesOutstanding": "3163", "intangibleAssetsExcludingGoodwill": "2169354474", "cashAndCashEquivalentsAtCarryingValue": "4263567", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15413928", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1550309", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5342129", "cashflowFromInvestment": "-18443157.20", "stockBasedCompensation": "250849", "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": "44948", "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": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "income_statement": { "revenue": 1068000, "cost_of_revenue": 331269, "gross_profit": 736928, "ebit": -3377135, "ebitda": -3332000, "pretax_income": -4158376, "tax_provision": 6624, "net_income": -4165000, "net_income_to_common": -4165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 471747, "total_current_assets": 1578844, "total_assets": 3837004, "short_term_debt": 16181612, "long_term_debt": null, "total_debt": 16181612, "total_liabilities": 35685924, "total_equity": -31848920, "shares_outstanding": 2709, "goodwill_and_intangibles": 2171526000 }, "cash_flow": { "operating_cash_flow": -1695909, "capital_expenditure": 1, "free_cash_flow": -1695908, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31608, "ticker_id": 5111, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3377135", "ebitda": "-3332000", "netIncome": "-4165000", "grossProfit": "736928", "depreciation": "None", "totalRevenue": "1068000", "costOfRevenue": "331269", "interestIncome": "0", "incomeBeforeTax": "-4158376", "interestExpense": "781493", "operatingIncome": "-3582000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6624", "reportedCurrency": "USD", "netInterestIncome": "-781493", "nonInterestIncome": "None", "operatingExpenses": "4320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "331269", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45135", "sellingGeneralAndAdministrative": "4319000", "netIncomeFromContinuingOperations": "-4165108" }, "balance": { "goodwill": "2171526", "inventory": "None", "commonStock": "3695", "currentDebt": "None", "investments": "None", "totalAssets": "3837004", "longTermDebt": "None", "shortTermDebt": "16181612", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2169354474", "reportedCurrency": "USD", "retainedEarnings": "-55431704", "totalLiabilities": "35685924", "otherCurrentAssets": "1080936", "totalCurrentAssets": "1578844", "currentLongTermDebt": "16099904", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26161", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2258160", "currentAccountsPayable": "9429803", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16181612", "totalShareholderEquity": "-31848920", "capitalLeaseObligations": "81708", "otherCurrentLiabilities": "8089671", "totalCurrentLiabilities": "35610924", "otherNonCurrentLiabilities": "75000", "totalNonCurrentLiabilities": "75000", "cashAndShortTermInvestments": "471747", "commonStockSharesOutstanding": "2709", "intangibleAssetsExcludingGoodwill": "2169354474", "cashAndCashEquivalentsAtCarryingValue": "471747", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3955327", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1695909", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1140724", "cashflowFromInvestment": "None", "stockBasedCompensation": "202661", "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": "45135", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1068000, "cost_of_revenue": 331269, "gross_profit": 736928, "research_and_development": null, "selling_general_admin": 4319000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3377135, "depreciation_amortisation": 45135, "ebitda": -3332000, "interest_expense": 781493, "interest_income": null, "other_non_operating": null, "pretax_income": -4158376, "tax_provision": 6624, "effective_tax_rate": null, "net_income": -4165000, "net_income_continuing_ops": -4165108, "net_income_to_common": -4165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 471747, "short_term_investments": null, "net_receivables": 26161, "inventory": null, "other_current_assets": null, "total_current_assets": 1578844, "net_ppe": null, "goodwill": 2171526, "intangible_assets": 2169354474, "goodwill_and_intangibles": 2171526000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2258160, "total_assets": 3837004, "short_term_debt": 16181612, "accounts_payable": 9429803, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35610924, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 75000, "total_liabilities": 35685924, "total_debt": 16181612, "preferred_stock": null, "minority_interest": null, "retained_earnings": -55431704, "total_equity": -31848920, "shares_outstanding": 2709, "operating_cash_flow": -1695909, "stock_based_compensation": 202661, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1, "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": 1140724, "free_cash_flow": -1695908, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3377135", "ebitda": "-3332000", "netIncome": "-4165000", "grossProfit": "736928", "depreciation": "None", "totalRevenue": "1068000", "costOfRevenue": "331269", "interestIncome": "0", "incomeBeforeTax": "-4158376", "interestExpense": "781493", "operatingIncome": "-3582000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6624", "reportedCurrency": "USD", "netInterestIncome": "-781493", "nonInterestIncome": "None", "operatingExpenses": "4320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "331269", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45135", "sellingGeneralAndAdministrative": "4319000", "netIncomeFromContinuingOperations": "-4165108" }, "balance": { "goodwill": "2171526", "inventory": "None", "commonStock": "3695", "currentDebt": "None", "investments": "None", "totalAssets": "3837004", "longTermDebt": "None", "shortTermDebt": "16181612", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2169354474", "reportedCurrency": "USD", "retainedEarnings": "-55431704", "totalLiabilities": "35685924", "otherCurrentAssets": "1080936", "totalCurrentAssets": "1578844", "currentLongTermDebt": "16099904", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26161", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2258160", "currentAccountsPayable": "9429803", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16181612", "totalShareholderEquity": "-31848920", "capitalLeaseObligations": "81708", "otherCurrentLiabilities": "8089671", "totalCurrentLiabilities": "35610924", "otherNonCurrentLiabilities": "75000", "totalNonCurrentLiabilities": "75000", "cashAndShortTermInvestments": "471747", "commonStockSharesOutstanding": "2709", "intangibleAssetsExcludingGoodwill": "2169354474", "cashAndCashEquivalentsAtCarryingValue": "471747", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3955327", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1695909", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1140724", "cashflowFromInvestment": "None", "stockBasedCompensation": "202661", "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": "45135", "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": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "income_statement": { "revenue": 1079472, "cost_of_revenue": 381380, "gross_profit": 698092, "ebit": -3262153, "ebitda": -3216884, "pretax_income": -4291065, "tax_provision": -933, "net_income": -4290132, "net_income_to_common": -4290132, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1026932, "total_current_assets": 2135516, "total_assets": 4438811, "short_term_debt": 16964214, "long_term_debt": null, "total_debt": 16964214, "total_liabilities": 35281386, "total_equity": -30842575, "shares_outstanding": 1736, "goodwill_and_intangibles": 2171526 }, "cash_flow": { "operating_cash_flow": -2116786, "capital_expenditure": 0, "free_cash_flow": -2116786, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31610, "ticker_id": 5111, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3262153", "ebitda": "-3216884", "netIncome": "-4290132", "grossProfit": "698092", "depreciation": "None", "totalRevenue": "1079472", "costOfRevenue": "381380", "interestIncome": "10", "incomeBeforeTax": "-4291065", "interestExpense": "1029000", "operatingIncome": "-3402261", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-933", "reportedCurrency": "USD", "netInterestIncome": "-1028902", "nonInterestIncome": "None", "operatingExpenses": "4100353", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "381380", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45269", "sellingGeneralAndAdministrative": "4098789", "netIncomeFromContinuingOperations": "-4500272" }, "balance": { "goodwill": "2171526", "inventory": "None", "commonStock": "2022", "currentDebt": "None", "investments": "None", "totalAssets": "4438811", "longTermDebt": "None", "shortTermDebt": "16964214", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-51266596", "totalLiabilities": "35281386", "otherCurrentAssets": "1073914", "totalCurrentAssets": "2135516", "currentLongTermDebt": "16805249", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34670", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2303295", "currentAccountsPayable": "8336909", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16964214", "totalShareholderEquity": "-30842575", "capitalLeaseObligations": "158965", "otherCurrentLiabilities": "8097838", "totalCurrentLiabilities": "35206386", "otherNonCurrentLiabilities": "75000", "totalNonCurrentLiabilities": "75000", "cashAndShortTermInvestments": "1026932", "commonStockSharesOutstanding": "1736", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1026932", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4290132", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2116786", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1050000", "cashflowFromInvestment": "None", "stockBasedCompensation": "42827", "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": "45269", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1079472, "cost_of_revenue": 381380, "gross_profit": 698092, "research_and_development": null, "selling_general_admin": 4098789, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3262153, "depreciation_amortisation": 45269, "ebitda": -3216884, "interest_expense": 1029000, "interest_income": null, "other_non_operating": null, "pretax_income": -4291065, "tax_provision": -933, "effective_tax_rate": null, "net_income": -4290132, "net_income_continuing_ops": -4500272, "net_income_to_common": -4290132, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1026932, "short_term_investments": null, "net_receivables": 34670, "inventory": null, "other_current_assets": null, "total_current_assets": 2135516, "net_ppe": null, "goodwill": 2171526, "intangible_assets": null, "goodwill_and_intangibles": 2171526, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2303295, "total_assets": 4438811, "short_term_debt": 16964214, "accounts_payable": 8336909, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35206386, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 75000, "total_liabilities": 35281386, "total_debt": 16964214, "preferred_stock": null, "minority_interest": null, "retained_earnings": -51266596, "total_equity": -30842575, "shares_outstanding": 1736, "operating_cash_flow": -2116786, "stock_based_compensation": 42827, "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": 1050000, "free_cash_flow": -2116786, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3262153", "ebitda": "-3216884", "netIncome": "-4290132", "grossProfit": "698092", "depreciation": "None", "totalRevenue": "1079472", "costOfRevenue": "381380", "interestIncome": "10", "incomeBeforeTax": "-4291065", "interestExpense": "1029000", "operatingIncome": "-3402261", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-933", "reportedCurrency": "USD", "netInterestIncome": "-1028902", "nonInterestIncome": "None", "operatingExpenses": "4100353", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "381380", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45269", "sellingGeneralAndAdministrative": "4098789", "netIncomeFromContinuingOperations": "-4500272" }, "balance": { "goodwill": "2171526", "inventory": "None", "commonStock": "2022", "currentDebt": "None", "investments": "None", "totalAssets": "4438811", "longTermDebt": "None", "shortTermDebt": "16964214", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-51266596", "totalLiabilities": "35281386", "otherCurrentAssets": "1073914", "totalCurrentAssets": "2135516", "currentLongTermDebt": "16805249", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34670", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2303295", "currentAccountsPayable": "8336909", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16964214", "totalShareholderEquity": "-30842575", "capitalLeaseObligations": "158965", "otherCurrentLiabilities": "8097838", "totalCurrentLiabilities": "35206386", "otherNonCurrentLiabilities": "75000", "totalNonCurrentLiabilities": "75000", "cashAndShortTermInvestments": "1026932", "commonStockSharesOutstanding": "1736", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1026932", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4290132", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2116786", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1050000", "cashflowFromInvestment": "None", "stockBasedCompensation": "42827", "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": "45269", "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": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "income_statement": { "revenue": 1083000, "cost_of_revenue": 313511, "gross_profit": 768995, "ebit": 1496896, "ebitda": 1542000, "pretax_income": -6390000, "tax_provision": -17081, "net_income": -6373000, "net_income_to_common": -6373000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2093718, "total_current_assets": 2939922, "total_assets": 5288486, "short_term_debt": 16398899, "long_term_debt": null, "total_debt": 16398899, "total_liabilities": 37164615, "total_equity": -31876129, "shares_outstanding": 1736, "goodwill_and_intangibles": 2171526 }, "cash_flow": { "operating_cash_flow": 4257319, "capital_expenditure": 0, "free_cash_flow": 4257319, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31611, "ticker_id": 5111, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1496896", "ebitda": "1542000", "netIncome": "-6373000", "grossProfit": "768995", "depreciation": "None", "totalRevenue": "1083000", "costOfRevenue": "313511", "interestIncome": "702", "incomeBeforeTax": "-6390000", "interestExpense": "2061000", "operatingIncome": "-3199000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-17081", "reportedCurrency": "USD", "netInterestIncome": "-2060293", "nonInterestIncome": "None", "operatingExpenses": "3968000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313511", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45104", "sellingGeneralAndAdministrative": "3562000", "netIncomeFromContinuingOperations": "-6372785" }, "balance": { "goodwill": "2171526", "inventory": "None", "commonStock": "259", "currentDebt": "None", "investments": "None", "totalAssets": "5288486", "longTermDebt": "None", "shortTermDebt": "16398899", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-46766324", "totalLiabilities": "37164615", "otherCurrentAssets": "741155", "totalCurrentAssets": "2939922", "currentLongTermDebt": "16164856", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105049", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2348564", "currentAccountsPayable": "6439863", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16398899", "totalShareholderEquity": "-31876129", "capitalLeaseObligations": "234043", "otherCurrentLiabilities": "12498167", "totalCurrentLiabilities": "37089615", "otherNonCurrentLiabilities": "75000", "totalNonCurrentLiabilities": "75000", "cashAndShortTermInvestments": "2093718", "commonStockSharesOutstanding": "1736", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2093718", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6372785", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4257319", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2560362", "cashflowFromInvestment": "None", "stockBasedCompensation": "415005", "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": "45104", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1083000, "cost_of_revenue": 313511, "gross_profit": 768995, "research_and_development": null, "selling_general_admin": 3562000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1496896, "depreciation_amortisation": 45104, "ebitda": 1542000, "interest_expense": 2061000, "interest_income": null, "other_non_operating": null, "pretax_income": -6390000, "tax_provision": -17081, "effective_tax_rate": null, "net_income": -6373000, "net_income_continuing_ops": -6372785, "net_income_to_common": -6373000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2093718, "short_term_investments": null, "net_receivables": 105049, "inventory": null, "other_current_assets": null, "total_current_assets": 2939922, "net_ppe": null, "goodwill": 2171526, "intangible_assets": null, "goodwill_and_intangibles": 2171526, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2348564, "total_assets": 5288486, "short_term_debt": 16398899, "accounts_payable": 6439863, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37089615, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 75000, "total_liabilities": 37164615, "total_debt": 16398899, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46766324, "total_equity": -31876129, "shares_outstanding": 1736, "operating_cash_flow": 4257319, "stock_based_compensation": 415005, "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": -2560362, "free_cash_flow": 4257319, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1496896", "ebitda": "1542000", "netIncome": "-6373000", "grossProfit": "768995", "depreciation": "None", "totalRevenue": "1083000", "costOfRevenue": "313511", "interestIncome": "702", "incomeBeforeTax": "-6390000", "interestExpense": "2061000", "operatingIncome": "-3199000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-17081", "reportedCurrency": "USD", "netInterestIncome": "-2060293", "nonInterestIncome": "None", "operatingExpenses": "3968000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313511", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45104", "sellingGeneralAndAdministrative": "3562000", "netIncomeFromContinuingOperations": "-6372785" }, "balance": { "goodwill": "2171526", "inventory": "None", "commonStock": "259", "currentDebt": "None", "investments": "None", "totalAssets": "5288486", "longTermDebt": "None", "shortTermDebt": "16398899", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-46766324", "totalLiabilities": "37164615", "otherCurrentAssets": "741155", "totalCurrentAssets": "2939922", "currentLongTermDebt": "16164856", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105049", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2348564", "currentAccountsPayable": "6439863", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16398899", "totalShareholderEquity": "-31876129", "capitalLeaseObligations": "234043", "otherCurrentLiabilities": "12498167", "totalCurrentLiabilities": "37089615", "otherNonCurrentLiabilities": "75000", "totalNonCurrentLiabilities": "75000", "cashAndShortTermInvestments": "2093718", "commonStockSharesOutstanding": "1736", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2093718", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6372785", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4257319", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2560362", "cashflowFromInvestment": "None", "stockBasedCompensation": "415005", "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": "45104", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "income_statement": { "revenue": 1108000, "cost_of_revenue": 342722, "gross_profit": 765690, "ebit": 729664, "ebitda": 774620, "pretax_income": -768668, "tax_provision": 1332, "net_income": -770000, "net_income_to_common": -770000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 396761, "total_current_assets": 656016, "total_assets": 5341026, "short_term_debt": 20649241, "long_term_debt": null, "total_debt": 20649241, "total_liabilities": 36644408, "total_equity": -31303382, "shares_outstanding": 333, "goodwill_and_intangibles": 2171526 }, "cash_flow": { "operating_cash_flow": -3906228, "capital_expenditure": 2, "free_cash_flow": -3906226, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31612, "ticker_id": 5111, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "729664", "ebitda": "774620", "netIncome": "-770000", "grossProfit": "765690", "depreciation": "None", "totalRevenue": "1108000", "costOfRevenue": "342722", "interestIncome": "0", "incomeBeforeTax": "-768668", "interestExpense": "1498494", "operatingIncome": "-2060000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1332", "reportedCurrency": "USD", "netInterestIncome": "-1498494", "nonInterestIncome": "None", "operatingExpenses": "2826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "342722", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44956", "sellingGeneralAndAdministrative": "2290206", "netIncomeFromContinuingOperations": "-782302" }, "balance": { "goodwill": "2171526", "inventory": "None", "commonStock": "817", "currentDebt": "None", "investments": "None", "totalAssets": "5341026", "longTermDebt": "None", "shortTermDebt": "20649241", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-40393539", "totalLiabilities": "36644408", "otherCurrentAssets": "164857", "totalCurrentAssets": "656016", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94398", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4685010", "currentAccountsPayable": "2396347", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20651593", "totalShareholderEquity": "-31303382", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12630460", "totalCurrentLiabilities": "36567056", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "77351", "cashAndShortTermInvestments": "396761", "commonStockSharesOutstanding": "333", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "396761", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-770165", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3906228", "capitalExpenditures": "2", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3214953", "cashflowFromInvestment": "488800", "stockBasedCompensation": "197668", "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": "44956", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1108000, "cost_of_revenue": 342722, "gross_profit": 765690, "research_and_development": null, "selling_general_admin": 2290206, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 729664, "depreciation_amortisation": 44956, "ebitda": 774620, "interest_expense": 1498494, "interest_income": null, "other_non_operating": null, "pretax_income": -768668, "tax_provision": 1332, "effective_tax_rate": null, "net_income": -770000, "net_income_continuing_ops": -782302, "net_income_to_common": -770000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 396761, "short_term_investments": null, "net_receivables": 94398, "inventory": null, "other_current_assets": null, "total_current_assets": 656016, "net_ppe": null, "goodwill": 2171526, "intangible_assets": null, "goodwill_and_intangibles": 2171526, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4685010, "total_assets": 5341026, "short_term_debt": 20649241, "accounts_payable": 2396347, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36567056, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 77351, "total_liabilities": 36644408, "total_debt": 20649241, "preferred_stock": null, "minority_interest": null, "retained_earnings": -40393539, "total_equity": -31303382, "shares_outstanding": 333, "operating_cash_flow": -3906228, "stock_based_compensation": 197668, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2, "acquisitions": null, "other_investing": null, "investing_cash_flow": 488800, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3214953, "free_cash_flow": -3906226, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "729664", "ebitda": "774620", "netIncome": "-770000", "grossProfit": "765690", "depreciation": "None", "totalRevenue": "1108000", "costOfRevenue": "342722", "interestIncome": "0", "incomeBeforeTax": "-768668", "interestExpense": "1498494", "operatingIncome": "-2060000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1332", "reportedCurrency": "USD", "netInterestIncome": "-1498494", "nonInterestIncome": "None", "operatingExpenses": "2826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "342722", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44956", "sellingGeneralAndAdministrative": "2290206", "netIncomeFromContinuingOperations": "-782302" }, "balance": { "goodwill": "2171526", "inventory": "None", "commonStock": "817", "currentDebt": "None", "investments": "None", "totalAssets": "5341026", "longTermDebt": "None", "shortTermDebt": "20649241", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-40393539", "totalLiabilities": "36644408", "otherCurrentAssets": "164857", "totalCurrentAssets": "656016", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94398", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4685010", "currentAccountsPayable": "2396347", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20651593", "totalShareholderEquity": "-31303382", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12630460", "totalCurrentLiabilities": "36567056", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "77351", "cashAndShortTermInvestments": "396761", "commonStockSharesOutstanding": "333", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "396761", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-770165", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3906228", "capitalExpenditures": "2", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3214953", "cashflowFromInvestment": "488800", "stockBasedCompensation": "197668", "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": "44956", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "income_statement": { "revenue": 1193321, "cost_of_revenue": 379294, "gross_profit": 814027, "ebit": -2399758, "ebitda": -2354903, "pretax_income": -3473581, "tax_provision": 12472, "net_income": -3486053, "net_income_to_common": -3486053, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 423211, "total_current_assets": 959388, "total_assets": 5350609, "short_term_debt": 17639060, "long_term_debt": null, "total_debt": 17639060, "total_liabilities": 42399985, "total_equity": -37049376, "shares_outstanding": 500, "goodwill_and_intangibles": 2171526 }, "cash_flow": { "operating_cash_flow": -2567479, "capital_expenditure": 0, "free_cash_flow": -2567479, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31613, "ticker_id": 5111, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:08.875711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2399758", "ebitda": "-2354903", "netIncome": "-3486053", "grossProfit": "814027", "depreciation": "None", "totalRevenue": "1193321", "costOfRevenue": "379294", "interestIncome": "0", "incomeBeforeTax": "-3473581", "interestExpense": "1074000", "operatingIncome": "-2116744", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "12472", "reportedCurrency": "USD", "netInterestIncome": "-1073823", "nonInterestIncome": "None", "operatingExpenses": "2930771", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "379294", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44855", "sellingGeneralAndAdministrative": "2929150", "netIncomeFromContinuingOperations": "-3486053" }, "balance": { "goodwill": "2171526", "inventory": "-109533", "commonStock": "817", "currentDebt": "None", "investments": "None", "totalAssets": "5350609", "longTermDebt": "None", "shortTermDebt": "17639060", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-39623374", "totalLiabilities": "42399985", "otherCurrentAssets": "426644", "totalCurrentAssets": "959388", "currentLongTermDebt": "17340566", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "109533", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4391221", "currentAccountsPayable": "2319026", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17720768", "totalShareholderEquity": "-37049376", "capitalLeaseObligations": "380202", "otherCurrentLiabilities": "14633169", "totalCurrentLiabilities": "35835687", "otherNonCurrentLiabilities": "164099", "totalNonCurrentLiabilities": "6564298", "cashAndShortTermInvestments": "423211", "commonStockSharesOutstanding": "500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "423211", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3486053", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2567479", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1940819", "cashflowFromInvestment": "-488800", "stockBasedCompensation": "218539", "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": "44855", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1193321, "cost_of_revenue": 379294, "gross_profit": 814027, "research_and_development": null, "selling_general_admin": 2929150, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2399758, "depreciation_amortisation": 44855, "ebitda": -2354903, "interest_expense": 1074000, "interest_income": null, "other_non_operating": null, "pretax_income": -3473581, "tax_provision": 12472, "effective_tax_rate": null, "net_income": -3486053, "net_income_continuing_ops": -3486053, "net_income_to_common": -3486053, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 423211, "short_term_investments": null, "net_receivables": 109533, "inventory": -109533, "other_current_assets": null, "total_current_assets": 959388, "net_ppe": null, "goodwill": 2171526, "intangible_assets": null, "goodwill_and_intangibles": 2171526, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4391221, "total_assets": 5350609, "short_term_debt": 17639060, "accounts_payable": 2319026, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35835687, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6564298, "total_liabilities": 42399985, "total_debt": 17639060, "preferred_stock": null, "minority_interest": null, "retained_earnings": -39623374, "total_equity": -37049376, "shares_outstanding": 500, "operating_cash_flow": -2567479, "stock_based_compensation": 218539, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -488800, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1940819, "free_cash_flow": -2567479, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2399758", "ebitda": "-2354903", "netIncome": "-3486053", "grossProfit": "814027", "depreciation": "None", "totalRevenue": "1193321", "costOfRevenue": "379294", "interestIncome": "0", "incomeBeforeTax": "-3473581", "interestExpense": "1074000", "operatingIncome": "-2116744", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "12472", "reportedCurrency": "USD", "netInterestIncome": "-1073823", "nonInterestIncome": "None", "operatingExpenses": "2930771", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "379294", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44855", "sellingGeneralAndAdministrative": "2929150", "netIncomeFromContinuingOperations": "-3486053" }, "balance": { "goodwill": "2171526", "inventory": "-109533", "commonStock": "817", "currentDebt": "None", "investments": "None", "totalAssets": "5350609", "longTermDebt": "None", "shortTermDebt": "17639060", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-39623374", "totalLiabilities": "42399985", "otherCurrentAssets": "426644", "totalCurrentAssets": "959388", "currentLongTermDebt": "17340566", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "109533", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4391221", "currentAccountsPayable": "2319026", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17720768", "totalShareholderEquity": "-37049376", "capitalLeaseObligations": "380202", "otherCurrentLiabilities": "14633169", "totalCurrentLiabilities": "35835687", "otherNonCurrentLiabilities": "164099", "totalNonCurrentLiabilities": "6564298", "cashAndShortTermInvestments": "423211", "commonStockSharesOutstanding": "500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "423211", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3486053", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2567479", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1940819", "cashflowFromInvestment": "-488800", "stockBasedCompensation": "218539", "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": "44855", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-06-30" }, "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" ] } } }