{ "ticker": { "uuid": "385ed710-5707-4b68-8a02-0e272166aa50", "symbol": "ICON", "name": "Icon Energy Corp.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/385ed710-5707-4b68-8a02-0e272166aa50/", "api_url": "https://sharemaestro.com/factors/api/tickers/385ed710-5707-4b68-8a02-0e272166aa50/" }, "ticker_metadata": { "id": 6563, "uuid": "385ed710-5707-4b68-8a02-0e272166aa50", "symbol": "ICON", "name": "Icon Energy Corp.", "asset_type": "equity", "market_cap": 4499700, "stock_exchange_id": 2, "industry": "Marine Shipping", "sector": "Industrials", "description": "Iconix Brand Group, Inc., a brand management company, owns and licenses a portfolio of consumer brands in the United States and internationally. The company is headquartered in New York, New York.", "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": "385ed710-5707-4b68-8a02-0e272166aa50", "symbol": "ICON", "name": "Icon Energy Corp.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/385ed710-5707-4b68-8a02-0e272166aa50/", "api_url": "https://sharemaestro.com/factors/api/tickers/385ed710-5707-4b68-8a02-0e272166aa50/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.54, "value": 0.5, "quality": 0.5, "momentum": 0.5, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 1.13, "market_cap": 1390352, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.2675, "shareholder_yield": 0.11, "roe": -0.0932, "piotroski_f_score": 6, "momentum_12_1": -0.8464, "volatility_252d": 0.9006 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:18.066042+00:00", "batch_id": "" }, "size": { "price_close": 1.13, "market_cap": 1390352, "market_cap_usd": 1390352, "enterprise_value": 12413352, "shares_outstanding": 1230400, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.065, "ptbv_ratio": 0.065, "ps_ratio": 0.1213, "pcf_ratio": 0.8498, "pfcf_ratio": 0.1801, "ev_ebitda": 3.7378, "ev_ebit": 22.9452, "ev_sales": 1.0834, "ev_fcf": 1.6075, "earnings_yield": null, "fcf_yield": 0.6221, "price_to_sales": 0.1213, "price_to_book": 0.065, "price_to_cashflow": 0.8498, "ebitda_to_ev": 0.2675, "sales_yield": 0.923 }, "yield": { "dividend_yield": 0.11, "buyback_yield": 0, "shareholder_yield": 0.11, "debt_paydown_yield": null, "total_yield": 0.11 }, "quality": { "gross_margin": 0.2359, "operating_margin": 0.0472, "net_margin": -0.1739, "ebitda_margin": 0.2898, "fcf_margin": 0.6739, "roe": -0.0932, "roa": -0.0341, "roic": 0.0125, "roc_greenblatt": null, "asset_turnover": 0.1961, "cash_conversion": -3.8765, "accruals_ratio": -0.0621, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": 0.1608, "earnings_stability_5y": 1.9991, "revenue_stability_5y": 1.9018, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0462, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.7338, "net_debt_to_ebitda": 3.3192, "debt_to_assets": 0.255, "interest_coverage": 0.2122, "current_ratio": 1.0972, "quick_ratio": 1.0288, "net_debt": 11023000, "local_beta": 0.0037, "volatility_252d": 0.9006, "volatility_60d": 2.0652, "max_drawdown_12m": -0.9447, "risk_adjusted_momentum": -0.9399 }, "growth": { "revenue_growth_1y": 1.1582, "revenue_growth_3y_cagr": 0.1584, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 7.9375, "book_value_growth_1y": 0.82, "revenue_growth": 1.1582, "earnings_growth": null }, "momentum": { "price_return_1m": -0.124, "price_return_3m": -0.1439, "price_return_6m": -0.7181, "price_return_9m": -0.8881, "price_return_12m": -0.8655, "price_return_12m_ex1m": -0.8464, "momentum_6m": -0.7181, "momentum_12m": -0.8655, "momentum_12_1": -0.8464, "distance_from_52w_high": -0.9257, "distance_from_52w_low": 0.3444, "relative_strength": -1.0234 }, "raw_ttm": { "revenue_ttm": 11458000, "gross_profit_ttm": 2703000, "ebit_ttm": 541000, "ebitda_ttm": 3321000, "net_income_ttm": -1992000, "eps_diluted_ttm": -1.619, "operating_cash_flow_ttm": 1636000, "capital_expenditure_ttm": 6086000, "fcf_ttm": 7722000, "dividends_paid_ttm": 153000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2549000, "cash_and_equivalents": 3880000, "total_current_assets": 5033000, "total_current_liabilities": 4587000, "net_ppe": null, "total_assets": 58444000, "total_debt": 14903000, "total_equity": 21378000, "net_working_capital": -1154000, "book_value_per_share": 17.3748, "retained_earnings": -4069000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 17.3748 }, "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": 50, "quality_composite": 50, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 50, "svqf_composite": 52, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 46, "quality_value_composite": 0.5, "os_score": 0.54, "value_percentile": 0.5, "quality_percentile": 0.5, "momentum_percentile": 0.5, "factor_coverage": 0.909, "signal_confidence": 0.813, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "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": 1491, "ticker_id": 6563, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:18.066042+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.13, "market_cap": 1390352, "market_cap_usd": 1390352, "enterprise_value": 12413352, "shares_outstanding": 1230400, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.06503658, "ptbv_ratio": 0.06503658, "ps_ratio": 0.12134334, "pcf_ratio": 0.84984841, "pfcf_ratio": 0.18005076, "ev_ebitda": 3.73783559, "ev_ebit": 22.94519778, "ev_sales": 1.0833786, "ev_fcf": 1.60753069, "earnings_yield": null, "fcf_yield": 0.6220721, "dividend_yield": 0.11004408, "buyback_yield": 0, "shareholder_yield": 0.11004408, "debt_paydown_yield": null, "total_yield": 0.11004408, "gross_margin": 0.23590504, "operating_margin": 0.04721592, "net_margin": -0.17385233, "ebitda_margin": 0.28984116, "fcf_margin": 0.67393961, "roe": -0.0931799, "roa": -0.03408391, "roic": 0.01252276, "roc_greenblatt": null, "asset_turnover": 0.19605092, "cash_conversion": -3.87650602, "accruals_ratio": -0.06207652, "sbc_to_revenue": null, "debt_to_equity": 1.73383853, "net_debt_to_ebitda": 3.31918097, "debt_to_assets": 0.25499624, "interest_coverage": 0.21224009, "current_ratio": 1.09723131, "quick_ratio": 1.02877698, "net_debt": 11023000, "revenue_growth_1y": 1.15822189, "revenue_growth_3y_cagr": 0.15840879, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 7.9375, "book_value_growth_1y": 0.82002384, "piotroski_f_score": 6, "altman_z_score": 0.16079061, "earnings_stability_5y": 1.999068, "revenue_stability_5y": 1.901752, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12403101, "price_return_3m": -0.14393939, "price_return_6m": -0.71809904, "price_return_9m": -0.88811881, "price_return_12m": -0.86547619, "price_return_12m_ex1m": -0.84642857, "distance_from_52w_high": -0.92565789, "distance_from_52w_low": 0.34443783, "relative_strength": -1.02341724, "local_beta": 0.0037, "volatility_252d": 0.900571, "volatility_60d": 2.065171, "max_drawdown_12m": -0.94470395, "revenue_ttm": 11458000, "gross_profit_ttm": 2703000, "ebit_ttm": 541000, "ebitda_ttm": 3321000, "net_income_ttm": -1992000, "eps_diluted_ttm": -1.6189857, "operating_cash_flow_ttm": 1636000, "capital_expenditure_ttm": 6086000, "fcf_ttm": 7722000, "dividends_paid_ttm": 153000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2549000, "cash_and_equivalents": 3880000, "total_current_assets": 5033000, "total_current_liabilities": 4587000, "net_ppe": null, "total_assets": 58444000, "total_debt": 14903000, "total_equity": 21378000, "net_working_capital": -1154000, "book_value_per_share": 17.37483745, "retained_earnings": -4069000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 17.37483745, "universe_ticker_count": null, "sector": "Industrials", "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": 50, "quality_composite": 50, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 50, "svqf_composite": 52, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 46, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "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": 1.13, "os": 0.54, "value": 0.5, "quality": 0.5, "momentum": 0.5, "confidence": 0.813, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.11, "roe": -0.0932, "momentum_12_1": -0.8464, "complete_fields": { "id": 1491, "ticker_id": 6563, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:18.066042+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.13, "market_cap": 1390352, "market_cap_usd": 1390352, "enterprise_value": 12413352, "shares_outstanding": 1230400, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.06503658, "ptbv_ratio": 0.06503658, "ps_ratio": 0.12134334, "pcf_ratio": 0.84984841, "pfcf_ratio": 0.18005076, "ev_ebitda": 3.73783559, "ev_ebit": 22.94519778, "ev_sales": 1.0833786, "ev_fcf": 1.60753069, "earnings_yield": null, "fcf_yield": 0.6220721, "dividend_yield": 0.11004408, "buyback_yield": 0, "shareholder_yield": 0.11004408, "debt_paydown_yield": null, "total_yield": 0.11004408, "gross_margin": 0.23590504, "operating_margin": 0.04721592, "net_margin": -0.17385233, "ebitda_margin": 0.28984116, "fcf_margin": 0.67393961, "roe": -0.0931799, "roa": -0.03408391, "roic": 0.01252276, "roc_greenblatt": null, "asset_turnover": 0.19605092, "cash_conversion": -3.87650602, "accruals_ratio": -0.06207652, "sbc_to_revenue": null, "debt_to_equity": 1.73383853, "net_debt_to_ebitda": 3.31918097, "debt_to_assets": 0.25499624, "interest_coverage": 0.21224009, "current_ratio": 1.09723131, "quick_ratio": 1.02877698, "net_debt": 11023000, "revenue_growth_1y": 1.15822189, "revenue_growth_3y_cagr": 0.15840879, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 7.9375, "book_value_growth_1y": 0.82002384, "piotroski_f_score": 6, "altman_z_score": 0.16079061, "earnings_stability_5y": 1.999068, "revenue_stability_5y": 1.901752, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12403101, "price_return_3m": -0.14393939, "price_return_6m": -0.71809904, "price_return_9m": -0.88811881, "price_return_12m": -0.86547619, "price_return_12m_ex1m": -0.84642857, "distance_from_52w_high": -0.92565789, "distance_from_52w_low": 0.34443783, "relative_strength": -1.02341724, "local_beta": 0.0037, "volatility_252d": 0.900571, "volatility_60d": 2.065171, "max_drawdown_12m": -0.94470395, "revenue_ttm": 11458000, "gross_profit_ttm": 2703000, "ebit_ttm": 541000, "ebitda_ttm": 3321000, "net_income_ttm": -1992000, "eps_diluted_ttm": -1.6189857, "operating_cash_flow_ttm": 1636000, "capital_expenditure_ttm": 6086000, "fcf_ttm": 7722000, "dividends_paid_ttm": 153000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2549000, "cash_and_equivalents": 3880000, "total_current_assets": 5033000, "total_current_liabilities": 4587000, "net_ppe": null, "total_assets": 58444000, "total_debt": 14903000, "total_equity": 21378000, "net_working_capital": -1154000, "book_value_per_share": 17.37483745, "retained_earnings": -4069000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 17.37483745, "universe_ticker_count": null, "sector": "Industrials", "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": 50, "quality_composite": 50, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 50, "svqf_composite": 52, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 46, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "income_statement": { "revenue": 11256000, "cost_of_revenue": 8719000, "gross_profit": 2537000, "ebit": -385000, "ebitda": 3080000, "pretax_income": -4197000, "tax_provision": null, "net_income": -4197000, "net_income_to_common": -4197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3880000, "total_current_assets": 5033000, "total_assets": 58444000, "short_term_debt": 2280000, "long_term_debt": 12623000, "total_debt": 14903000, "total_liabilities": 37066000, "total_equity": 21378000, "shares_outstanding": 1230400, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 799000, "capital_expenditure": 6086000, "free_cash_flow": 6885000, "dividends_paid": 153000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93761, "ticker_id": 6563, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-385000", "ebitda": "3080000", "netIncome": "-4197000", "grossProfit": "2537000", "depreciation": "None", "totalRevenue": "11256000", "costOfRevenue": "8719000", "interestIncome": "127000", "incomeBeforeTax": "-4197000", "interestExpense": "3812000", "operatingIncome": "180000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3685000", "nonInterestIncome": "None", "operatingExpenses": "2357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8719000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3465000", "sellingGeneralAndAdministrative": "1083000", "netIncomeFromContinuingOperations": "-4197000" }, "balance": { "goodwill": "None", "inventory": "314000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "58444000", "longTermDebt": "12623000", "shortTermDebt": "2280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4069000", "totalLiabilities": "37066000", "otherCurrentAssets": "561000", "totalCurrentAssets": "5033000", "currentLongTermDebt": "1094000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "53411000", "currentAccountsPayable": "1363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "34759000", "totalShareholderEquity": "21378000", "capitalLeaseObligations": "21042000", "otherCurrentLiabilities": "804000", "totalCurrentLiabilities": "4587000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "32479000", "cashAndShortTermInvestments": "3880000", "commonStockSharesOutstanding": "1230400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3880000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4197000", "profitLoss": "None", "dividendPayout": "153000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-181000", "operatingCashflow": "799000", "capitalExpenditures": "6086000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8421000", "cashflowFromInvestment": "-6086000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3465000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11256000, "cost_of_revenue": 8719000, "gross_profit": 2537000, "research_and_development": null, "selling_general_admin": 1083000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -385000, "depreciation_amortisation": 3465000, "ebitda": 3080000, "interest_expense": 3812000, "interest_income": null, "other_non_operating": null, "pretax_income": -4197000, "tax_provision": null, "effective_tax_rate": null, "net_income": -4197000, "net_income_continuing_ops": -4197000, "net_income_to_common": -4197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3880000, "short_term_investments": null, "net_receivables": 278000, "inventory": 314000, "other_current_assets": null, "total_current_assets": 5033000, "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": 53411000, "total_assets": 58444000, "short_term_debt": 2280000, "accounts_payable": 1363000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4587000, "long_term_debt": 12623000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 32479000, "total_liabilities": 37066000, "total_debt": 14903000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4069000, "total_equity": 21378000, "shares_outstanding": 1230400, "operating_cash_flow": 799000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6086000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6086000, "dividends_paid": 153000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8421000, "free_cash_flow": 6885000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-385000", "ebitda": "3080000", "netIncome": "-4197000", "grossProfit": "2537000", "depreciation": "None", "totalRevenue": "11256000", "costOfRevenue": "8719000", "interestIncome": "127000", "incomeBeforeTax": "-4197000", "interestExpense": "3812000", "operatingIncome": "180000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3685000", "nonInterestIncome": "None", "operatingExpenses": "2357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8719000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3465000", "sellingGeneralAndAdministrative": "1083000", "netIncomeFromContinuingOperations": "-4197000" }, "balance": { "goodwill": "None", "inventory": "314000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "58444000", "longTermDebt": "12623000", "shortTermDebt": "2280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4069000", "totalLiabilities": "37066000", "otherCurrentAssets": "561000", "totalCurrentAssets": "5033000", "currentLongTermDebt": "1094000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "53411000", "currentAccountsPayable": "1363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "34759000", "totalShareholderEquity": "21378000", "capitalLeaseObligations": "21042000", "otherCurrentLiabilities": "804000", "totalCurrentLiabilities": "4587000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "32479000", "cashAndShortTermInvestments": "3880000", "commonStockSharesOutstanding": "1230400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3880000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4197000", "profitLoss": "None", "dividendPayout": "153000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-181000", "operatingCashflow": "799000", "capitalExpenditures": "6086000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8421000", "cashflowFromInvestment": "-6086000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3465000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "income_statement": { "revenue": 5309000, "cost_of_revenue": 3842000, "gross_profit": 1467000, "ebit": 242000, "ebitda": 1884000, "pretax_income": -210000, "tax_provision": null, "net_income": -210000, "net_income_to_common": -210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 946000, "total_current_assets": 1290000, "total_assets": 28795000, "short_term_debt": 2213000, "long_term_debt": 13718000, "total_debt": 15931000, "total_liabilities": 17049000, "total_equity": 11746000, "shares_outstanding": 1230400, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 864000, "capital_expenditure": 18025000, "free_cash_flow": 18889000, "dividends_paid": 239000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93766, "ticker_id": 6563, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "242000", "ebitda": "1884000", "netIncome": "-210000", "grossProfit": "1467000", "depreciation": "None", "totalRevenue": "5309000", "costOfRevenue": "3842000", "interestIncome": "72000", "incomeBeforeTax": "-210000", "interestExpense": "452000", "operatingIncome": "170000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-380000", "nonInterestIncome": "None", "operatingExpenses": "1297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3842000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1642000", "sellingGeneralAndAdministrative": "345000", "netIncomeFromContinuingOperations": "-210000" }, "balance": { "goodwill": "None", "inventory": "133000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "28795000", "longTermDebt": "13718000", "shortTermDebt": "2213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "128000", "totalLiabilities": "17049000", "otherCurrentAssets": "211000", "totalCurrentAssets": "1290000", "currentLongTermDebt": "2213000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27505000", "currentAccountsPayable": "394000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15931000", "totalShareholderEquity": "11746000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "589000", "totalCurrentLiabilities": "3331000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13718000", "cashAndShortTermInvestments": "946000", "commonStockSharesOutstanding": "1230400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-210000", "profitLoss": "None", "dividendPayout": "239000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-76000", "operatingCashflow": "864000", "capitalExpenditures": "18025000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15905000", "cashflowFromInvestment": "-18025000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "239000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1642000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5309000, "cost_of_revenue": 3842000, "gross_profit": 1467000, "research_and_development": null, "selling_general_admin": 345000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 242000, "depreciation_amortisation": 1642000, "ebitda": 1884000, "interest_expense": 452000, "interest_income": null, "other_non_operating": null, "pretax_income": -210000, "tax_provision": null, "effective_tax_rate": null, "net_income": -210000, "net_income_continuing_ops": -210000, "net_income_to_common": -210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 946000, "short_term_investments": null, "net_receivables": 0, "inventory": 133000, "other_current_assets": null, "total_current_assets": 1290000, "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": 27505000, "total_assets": 28795000, "short_term_debt": 2213000, "accounts_payable": 394000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3331000, "long_term_debt": 13718000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13718000, "total_liabilities": 17049000, "total_debt": 15931000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 128000, "total_equity": 11746000, "shares_outstanding": 1230400, "operating_cash_flow": 864000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18025000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18025000, "dividends_paid": 239000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15905000, "free_cash_flow": 18889000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "242000", "ebitda": "1884000", "netIncome": "-210000", "grossProfit": "1467000", "depreciation": "None", "totalRevenue": "5309000", "costOfRevenue": "3842000", "interestIncome": "72000", "incomeBeforeTax": "-210000", "interestExpense": "452000", "operatingIncome": "170000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-380000", "nonInterestIncome": "None", "operatingExpenses": "1297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3842000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1642000", "sellingGeneralAndAdministrative": "345000", "netIncomeFromContinuingOperations": "-210000" }, "balance": { "goodwill": "None", "inventory": "133000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "28795000", "longTermDebt": "13718000", "shortTermDebt": "2213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "128000", "totalLiabilities": "17049000", "otherCurrentAssets": "211000", "totalCurrentAssets": "1290000", "currentLongTermDebt": "2213000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27505000", "currentAccountsPayable": "394000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15931000", "totalShareholderEquity": "11746000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "589000", "totalCurrentLiabilities": "3331000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13718000", "cashAndShortTermInvestments": "946000", "commonStockSharesOutstanding": "1230400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-210000", "profitLoss": "None", "dividendPayout": "239000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-76000", "operatingCashflow": "864000", "capitalExpenditures": "18025000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15905000", "cashflowFromInvestment": "-18025000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "239000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1642000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "income_statement": { "revenue": 4476000, "cost_of_revenue": 1199000, "gross_profit": 3277000, "ebit": 1158000, "ebitda": 2195000, "pretax_income": 1155000, "tax_provision": 869105, "net_income": 1155000, "net_income_to_common": 1155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2702000, "total_current_assets": 3022000, "total_assets": 12882000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 3713000, "total_equity": 9169000, "shares_outstanding": 1230400, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2505000, "capital_expenditure": 22000, "free_cash_flow": 2527000, "dividends_paid": 3307000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93771, "ticker_id": 6563, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1158000", "ebitda": "2195000", "netIncome": "1155000", "grossProfit": "3277000", "depreciation": "None", "totalRevenue": "4476000", "costOfRevenue": "1199000", "interestIncome": "56000", "incomeBeforeTax": "1155000", "interestExpense": "3000", "operatingIncome": "1105000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "869105", "reportedCurrency": "USD", "netInterestIncome": "53000", "nonInterestIncome": "None", "operatingExpenses": "2172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1199000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1037000", "sellingGeneralAndAdministrative": "18000", "netIncomeFromContinuingOperations": "1155000" }, "balance": { "goodwill": "None", "inventory": "57000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12882000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "577000", "totalLiabilities": "3713000", "otherCurrentAssets": "56000", "totalCurrentAssets": "3022000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9860000", "currentAccountsPayable": "85000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "9169000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3381000", "totalCurrentLiabilities": "3713000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "2702000", "commonStockSharesOutstanding": "1230400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1155000", "profitLoss": "None", "dividendPayout": "3307000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "77000", "operatingCashflow": "2505000", "capitalExpenditures": "22000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3332000", "cashflowFromInvestment": "-22000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3307000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1037000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4476000, "cost_of_revenue": 1199000, "gross_profit": 3277000, "research_and_development": null, "selling_general_admin": 18000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1158000, "depreciation_amortisation": 1037000, "ebitda": 2195000, "interest_expense": 3000, "interest_income": null, "other_non_operating": null, "pretax_income": 1155000, "tax_provision": 869105, "effective_tax_rate": null, "net_income": 1155000, "net_income_continuing_ops": 1155000, "net_income_to_common": 1155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2702000, "short_term_investments": null, "net_receivables": 207000, "inventory": 57000, "other_current_assets": null, "total_current_assets": 3022000, "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": 9860000, "total_assets": 12882000, "short_term_debt": null, "accounts_payable": 85000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3713000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 3713000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 577000, "total_equity": 9169000, "shares_outstanding": 1230400, "operating_cash_flow": 2505000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22000, "dividends_paid": 3307000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3332000, "free_cash_flow": 2527000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1158000", "ebitda": "2195000", "netIncome": "1155000", "grossProfit": "3277000", "depreciation": "None", "totalRevenue": "4476000", "costOfRevenue": "1199000", "interestIncome": "56000", "incomeBeforeTax": "1155000", "interestExpense": "3000", "operatingIncome": "1105000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "869105", "reportedCurrency": "USD", "netInterestIncome": "53000", "nonInterestIncome": "None", "operatingExpenses": "2172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1199000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1037000", "sellingGeneralAndAdministrative": "18000", "netIncomeFromContinuingOperations": "1155000" }, "balance": { "goodwill": "None", "inventory": "57000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12882000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "577000", "totalLiabilities": "3713000", "otherCurrentAssets": "56000", "totalCurrentAssets": "3022000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9860000", "currentAccountsPayable": "85000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "9169000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3381000", "totalCurrentLiabilities": "3713000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "2702000", "commonStockSharesOutstanding": "1230400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1155000", "profitLoss": "None", "dividendPayout": "3307000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "77000", "operatingCashflow": "2505000", "capitalExpenditures": "22000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3332000", "cashflowFromInvestment": "-22000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3307000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1037000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "income_statement": { "revenue": 7241000, "cost_of_revenue": 1310000, "gross_profit": 5931000, "ebit": 4245000, "ebitda": 5285000, "pretax_income": 4242000, "tax_provision": 17000, "net_income": 4242000, "net_income_to_common": 4242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3551000, "total_current_assets": 4039000, "total_assets": 14597000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 276000, "total_equity": 14321000, "shares_outstanding": 1230400, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3989000, "capital_expenditure": 225000, "free_cash_flow": 4214000, "dividends_paid": 2638000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93774, "ticker_id": 6563, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4245000", "ebitda": "5285000", "netIncome": "4242000", "grossProfit": "5931000", "depreciation": "None", "totalRevenue": "7241000", "costOfRevenue": "1310000", "interestIncome": "13000", "incomeBeforeTax": "4242000", "interestExpense": "3000", "operatingIncome": "4218000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "17000", "reportedCurrency": "USD", "netInterestIncome": "10000", "nonInterestIncome": "None", "operatingExpenses": "1713000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1040000", "sellingGeneralAndAdministrative": "12000", "netIncomeFromContinuingOperations": "4242000" }, "balance": { "goodwill": "None", "inventory": "134000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14597000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2729000", "totalLiabilities": "276000", "otherCurrentAssets": "69000", "totalCurrentAssets": "4039000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10558000", "currentAccountsPayable": "179000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "14321000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97000", "totalCurrentLiabilities": "276000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "3551000", "commonStockSharesOutstanding": "1230400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4242000", "profitLoss": "None", "dividendPayout": "2638000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-79000", "operatingCashflow": "3989000", "capitalExpenditures": "225000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2638000", "cashflowFromInvestment": "-225000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2638000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1040000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7241000, "cost_of_revenue": 1310000, "gross_profit": 5931000, "research_and_development": null, "selling_general_admin": 12000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4245000, "depreciation_amortisation": 1040000, "ebitda": 5285000, "interest_expense": 3000, "interest_income": null, "other_non_operating": null, "pretax_income": 4242000, "tax_provision": 17000, "effective_tax_rate": null, "net_income": 4242000, "net_income_continuing_ops": 4242000, "net_income_to_common": 4242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3551000, "short_term_investments": null, "net_receivables": 285000, "inventory": 134000, "other_current_assets": null, "total_current_assets": 4039000, "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": 10558000, "total_assets": 14597000, "short_term_debt": null, "accounts_payable": 179000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 276000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 276000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2729000, "total_equity": 14321000, "shares_outstanding": 1230400, "operating_cash_flow": 3989000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 225000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -225000, "dividends_paid": 2638000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2638000, "free_cash_flow": 4214000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4245000", "ebitda": "5285000", "netIncome": "4242000", "grossProfit": "5931000", "depreciation": "None", "totalRevenue": "7241000", "costOfRevenue": "1310000", "interestIncome": "13000", "incomeBeforeTax": "4242000", "interestExpense": "3000", "operatingIncome": "4218000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "17000", "reportedCurrency": "USD", "netInterestIncome": "10000", "nonInterestIncome": "None", "operatingExpenses": "1713000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1040000", "sellingGeneralAndAdministrative": "12000", "netIncomeFromContinuingOperations": "4242000" }, "balance": { "goodwill": "None", "inventory": "134000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14597000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2729000", "totalLiabilities": "276000", "otherCurrentAssets": "69000", "totalCurrentAssets": "4039000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10558000", "currentAccountsPayable": "179000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "14321000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97000", "totalCurrentLiabilities": "276000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "3551000", "commonStockSharesOutstanding": "1230400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4242000", "profitLoss": "None", "dividendPayout": "2638000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-79000", "operatingCashflow": "3989000", "capitalExpenditures": "225000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2638000", "cashflowFromInvestment": "-225000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2638000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1040000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "income_statement": { "revenue": 5961000, "cost_of_revenue": 851000, "gross_profit": 5110000, "ebit": 3319000, "ebitda": 3860000, "pretax_income": 3317000, "tax_provision": 7000, "net_income": 3317000, "net_income_to_common": 3317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2425000, "total_current_assets": 2972000, "total_assets": 14570000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1853000, "total_equity": 12717000, "shares_outstanding": 1230400, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4081000, "capital_expenditure": 491000, "free_cash_flow": 4572000, "dividends_paid": 1165000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93775, "ticker_id": 6563, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3319000", "ebitda": "3860000", "netIncome": "3317000", "grossProfit": "5110000", "depreciation": "None", "totalRevenue": "5961000", "costOfRevenue": "851000", "interestIncome": "4000", "incomeBeforeTax": "3317000", "interestExpense": "2000", "operatingIncome": "3310000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "7000", "reportedCurrency": "USD", "netInterestIncome": "2000", "nonInterestIncome": "None", "operatingExpenses": "1800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "541000", "sellingGeneralAndAdministrative": "11000", "netIncomeFromContinuingOperations": "3317000" }, "balance": { "goodwill": "None", "inventory": "55000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14570000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2152000", "totalLiabilities": "1853000", "otherCurrentAssets": "99000", "totalCurrentAssets": "2972000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11598000", "currentAccountsPayable": "1356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "12717000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "288000", "totalCurrentLiabilities": "1853000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "2425000", "commonStockSharesOutstanding": "1230400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2425000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3317000", "profitLoss": "None", "dividendPayout": "1165000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-55000", "operatingCashflow": "4081000", "capitalExpenditures": "491000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1165000", "cashflowFromInvestment": "-491000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1165000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "541000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5961000, "cost_of_revenue": 851000, "gross_profit": 5110000, "research_and_development": null, "selling_general_admin": 11000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3319000, "depreciation_amortisation": 541000, "ebitda": 3860000, "interest_expense": 2000, "interest_income": null, "other_non_operating": null, "pretax_income": 3317000, "tax_provision": 7000, "effective_tax_rate": null, "net_income": 3317000, "net_income_continuing_ops": 3317000, "net_income_to_common": 3317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2425000, "short_term_investments": null, "net_receivables": 393000, "inventory": 55000, "other_current_assets": null, "total_current_assets": 2972000, "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": 11598000, "total_assets": 14570000, "short_term_debt": null, "accounts_payable": 1356000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1853000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 1853000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2152000, "total_equity": 12717000, "shares_outstanding": 1230400, "operating_cash_flow": 4081000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 491000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -491000, "dividends_paid": 1165000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1165000, "free_cash_flow": 4572000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3319000", "ebitda": "3860000", "netIncome": "3317000", "grossProfit": "5110000", "depreciation": "None", "totalRevenue": "5961000", "costOfRevenue": "851000", "interestIncome": "4000", "incomeBeforeTax": "3317000", "interestExpense": "2000", "operatingIncome": "3310000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "7000", "reportedCurrency": "USD", "netInterestIncome": "2000", "nonInterestIncome": "None", "operatingExpenses": "1800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "541000", "sellingGeneralAndAdministrative": "11000", "netIncomeFromContinuingOperations": "3317000" }, "balance": { "goodwill": "None", "inventory": "55000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14570000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2152000", "totalLiabilities": "1853000", "otherCurrentAssets": "99000", "totalCurrentAssets": "2972000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11598000", "currentAccountsPayable": "1356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "12717000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "288000", "totalCurrentLiabilities": "1853000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "2425000", "commonStockSharesOutstanding": "1230400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2425000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3317000", "profitLoss": "None", "dividendPayout": "1165000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-55000", "operatingCashflow": "4081000", "capitalExpenditures": "491000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1165000", "cashflowFromInvestment": "-491000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1165000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "541000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -26139000, "ebitda": -24943000, "pretax_income": -93833000, "tax_provision": 8083000, "net_income": -101916000, "net_income_to_common": -101916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49797000, "total_current_assets": 100031000, "total_assets": 372916000, "short_term_debt": 28433000, "long_term_debt": null, "total_debt": 28433000, "total_liabilities": 637004000, "total_equity": -224268000, "shares_outstanding": 6544700, "goodwill_and_intangibles": 272885000 }, "cash_flow": { "operating_cash_flow": 20423000, "capital_expenditure": 602000, "free_cash_flow": 21025000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93778, "ticker_id": 6563, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26139000", "ebitda": "-24943000", "netIncome": "-101916000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-93833000", "interestExpense": "67694000", "operatingIncome": "-30780000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "8083000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "83996000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1196000", "sellingGeneralAndAdministrative": "83996000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "26099000", "inventory": "None", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "372916000", "longTermDebt": "None", "shortTermDebt": "28433000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "246786000", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "637004000", "otherCurrentAssets": "9752000", "totalCurrentAssets": "100031000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "15746000", "currentNetReceivables": "24736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "272885000", "currentAccountsPayable": "29847000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "56866000", "totalShareholderEquity": "-224268000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3864000", "totalCurrentLiabilities": "67237000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28433000", "cashAndShortTermInvestments": "49797000", "commonStockSharesOutstanding": "6544700", "intangibleAssetsExcludingGoodwill": "246786000", "cashAndCashEquivalentsAtCarryingValue": "49797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-101916000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "20423000", "capitalExpenditures": "602000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110339000", "cashflowFromInvestment": "77141000", "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": "1196000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 83996000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26139000, "depreciation_amortisation": 1196000, "ebitda": -24943000, "interest_expense": 67694000, "interest_income": null, "other_non_operating": null, "pretax_income": -93833000, "tax_provision": 8083000, "effective_tax_rate": null, "net_income": -101916000, "net_income_continuing_ops": null, "net_income_to_common": -101916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49797000, "short_term_investments": 15746000, "net_receivables": 24736000, "inventory": null, "other_current_assets": null, "total_current_assets": 100031000, "net_ppe": null, "goodwill": 26099000, "intangible_assets": 246786000, "goodwill_and_intangibles": 272885000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 272885000, "total_assets": 372916000, "short_term_debt": 28433000, "accounts_payable": 29847000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67237000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28433000, "total_liabilities": 637004000, "total_debt": 28433000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -224268000, "shares_outstanding": 6544700, "operating_cash_flow": 20423000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 602000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 77141000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -110339000, "free_cash_flow": 21025000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26139000", "ebitda": "-24943000", "netIncome": "-101916000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-93833000", "interestExpense": "67694000", "operatingIncome": "-30780000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "8083000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "83996000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1196000", "sellingGeneralAndAdministrative": "83996000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "26099000", "inventory": "None", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "372916000", "longTermDebt": "None", "shortTermDebt": "28433000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "246786000", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "637004000", "otherCurrentAssets": "9752000", "totalCurrentAssets": "100031000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "15746000", "currentNetReceivables": "24736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "272885000", "currentAccountsPayable": "29847000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "56866000", "totalShareholderEquity": "-224268000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3864000", "totalCurrentLiabilities": "67237000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28433000", "cashAndShortTermInvestments": "49797000", "commonStockSharesOutstanding": "6544700", "intangibleAssetsExcludingGoodwill": "246786000", "cashAndCashEquivalentsAtCarryingValue": "49797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-101916000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "20423000", "capitalExpenditures": "602000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110339000", "cashflowFromInvestment": "77141000", "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": "1196000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "income_statement": { "revenue": 148984000, "cost_of_revenue": null, "gross_profit": 148984000, "ebit": -36569000, "ebitda": -34753000, "pretax_income": -103430000, "tax_provision": 8083000, "net_income": -111513000, "net_income_to_common": -111513000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55465000, "total_current_assets": 133667000, "total_assets": 506060000, "short_term_debt": 61977000, "long_term_debt": null, "total_debt": 61977000, "total_liabilities": 762419000, "total_equity": -221898000, "shares_outstanding": 10559000, "goodwill_and_intangibles": 300183000 }, "cash_flow": { "operating_cash_flow": 30312000, "capital_expenditure": 6627000, "free_cash_flow": 36939000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93783, "ticker_id": 6563, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-36569000", "ebitda": "-34753000", "netIncome": "-111513000", "grossProfit": "148984000", "depreciation": "None", "totalRevenue": "148984000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-103430000", "interestExpense": "57264000", "operatingIncome": "63172000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "8083000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "85812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1816000", "sellingGeneralAndAdministrative": "83996000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "26099000", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "506060000", "longTermDebt": "None", "shortTermDebt": "61977000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "274084000", "reportedCurrency": "None", "retainedEarnings": "-429117000", "totalLiabilities": "762419000", "otherCurrentAssets": "21185000", "totalCurrentAssets": "133667000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "372393000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "645722000", "totalShareholderEquity": "-221898000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "65277000", "totalCurrentLiabilities": "131955000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "630464000", "cashAndShortTermInvestments": "55465000", "commonStockSharesOutstanding": "10559000", "intangibleAssetsExcludingGoodwill": "274084000", "cashAndCashEquivalentsAtCarryingValue": "55465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-95021000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "30312000", "capitalExpenditures": "6627000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53839000", "cashflowFromInvestment": "12068000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-189000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1816000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 148984000, "cost_of_revenue": null, "gross_profit": 148984000, "research_and_development": null, "selling_general_admin": 83996000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -36569000, "depreciation_amortisation": 1816000, "ebitda": -34753000, "interest_expense": 57264000, "interest_income": null, "other_non_operating": null, "pretax_income": -103430000, "tax_provision": 8083000, "effective_tax_rate": null, "net_income": -111513000, "net_income_continuing_ops": null, "net_income_to_common": -111513000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55465000, "short_term_investments": null, "net_receivables": 57017000, "inventory": null, "other_current_assets": null, "total_current_assets": 133667000, "net_ppe": null, "goodwill": 26099000, "intangible_assets": 274084000, "goodwill_and_intangibles": 300183000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 372393000, "total_assets": 506060000, "short_term_debt": 61977000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131955000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 630464000, "total_liabilities": 762419000, "total_debt": 61977000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -429117000, "total_equity": -221898000, "shares_outstanding": 10559000, "operating_cash_flow": 30312000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6627000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 12068000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53839000, "free_cash_flow": 36939000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-36569000", "ebitda": "-34753000", "netIncome": "-111513000", "grossProfit": "148984000", "depreciation": "None", "totalRevenue": "148984000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-103430000", "interestExpense": "57264000", "operatingIncome": "63172000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "8083000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "85812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1816000", "sellingGeneralAndAdministrative": "83996000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "26099000", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "506060000", "longTermDebt": "None", "shortTermDebt": "61977000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "274084000", "reportedCurrency": "None", "retainedEarnings": "-429117000", "totalLiabilities": "762419000", "otherCurrentAssets": "21185000", "totalCurrentAssets": "133667000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "372393000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "645722000", "totalShareholderEquity": "-221898000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "65277000", "totalCurrentLiabilities": "131955000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "630464000", "cashAndShortTermInvestments": "55465000", "commonStockSharesOutstanding": "10559000", "intangibleAssetsExcludingGoodwill": "274084000", "cashAndCashEquivalentsAtCarryingValue": "55465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-95021000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "30312000", "capitalExpenditures": "6627000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53839000", "cashflowFromInvestment": "12068000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-189000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1816000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "income_statement": { "revenue": 187689000, "cost_of_revenue": null, "gross_profit": 187689000, "ebit": -34769000, "ebitda": -32440000, "pretax_income": -83131000, "tax_provision": 6538000, "net_income": -100521000, "net_income_to_common": -100521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66609000, "total_current_assets": 153165000, "total_assets": 632075000, "short_term_debt": 54263000, "long_term_debt": null, "total_debt": 54263000, "total_liabilities": 777810000, "total_equity": -111598000, "shares_outstanding": 6734000, "goodwill_and_intangibles": 363799000 }, "cash_flow": { "operating_cash_flow": 56082000, "capital_expenditure": 3288000, "free_cash_flow": 59370000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93788, "ticker_id": 6563, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-34769000", "ebitda": "-32440000", "netIncome": "-100521000", "grossProfit": "187689000", "depreciation": "None", "totalRevenue": "187689000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-83131000", "interestExpense": "59214000", "operatingIncome": "54649000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "6538000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "133040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2329000", "sellingGeneralAndAdministrative": "121429000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "26099000", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "632075000", "longTermDebt": "None", "shortTermDebt": "54263000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "337700000", "reportedCurrency": "None", "retainedEarnings": "-312796000", "totalLiabilities": "777810000", "otherCurrentAssets": "23423000", "totalCurrentAssets": "153165000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "63133000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "478910000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "675229000", "totalShareholderEquity": "-111598000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "54644000", "totalCurrentLiabilities": "114312000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "663498000", "cashAndShortTermInvestments": "66609000", "commonStockSharesOutstanding": "6734000", "intangibleAssetsExcludingGoodwill": "337700000", "cashAndCashEquivalentsAtCarryingValue": "66609000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69075000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "13569000", "operatingCashflow": "56082000", "capitalExpenditures": "3288000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81786000", "cashflowFromInvestment": "-5657000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-223000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2329000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 187689000, "cost_of_revenue": null, "gross_profit": 187689000, "research_and_development": null, "selling_general_admin": 121429000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -34769000, "depreciation_amortisation": 2329000, "ebitda": -32440000, "interest_expense": 59214000, "interest_income": null, "other_non_operating": null, "pretax_income": -83131000, "tax_provision": 6538000, "effective_tax_rate": null, "net_income": -100521000, "net_income_continuing_ops": null, "net_income_to_common": -100521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66609000, "short_term_investments": null, "net_receivables": 63133000, "inventory": null, "other_current_assets": null, "total_current_assets": 153165000, "net_ppe": null, "goodwill": 26099000, "intangible_assets": 337700000, "goodwill_and_intangibles": 363799000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 478910000, "total_assets": 632075000, "short_term_debt": 54263000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114312000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 663498000, "total_liabilities": 777810000, "total_debt": 54263000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -312796000, "total_equity": -111598000, "shares_outstanding": 6734000, "operating_cash_flow": 56082000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3288000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5657000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81786000, "free_cash_flow": 59370000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-34769000", "ebitda": "-32440000", "netIncome": "-100521000", "grossProfit": "187689000", "depreciation": "None", "totalRevenue": "187689000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-83131000", "interestExpense": "59214000", "operatingIncome": "54649000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "6538000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "133040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2329000", "sellingGeneralAndAdministrative": "121429000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "26099000", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "632075000", "longTermDebt": "None", "shortTermDebt": "54263000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "337700000", "reportedCurrency": "None", "retainedEarnings": "-312796000", "totalLiabilities": "777810000", "otherCurrentAssets": "23423000", "totalCurrentAssets": "153165000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "63133000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "478910000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "675229000", "totalShareholderEquity": "-111598000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "54644000", "totalCurrentLiabilities": "114312000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "663498000", "cashAndShortTermInvestments": "66609000", "commonStockSharesOutstanding": "6734000", "intangibleAssetsExcludingGoodwill": "337700000", "cashAndCashEquivalentsAtCarryingValue": "66609000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69075000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "13569000", "operatingCashflow": "56082000", "capitalExpenditures": "3288000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81786000", "cashflowFromInvestment": "-5657000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-223000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2329000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "income_statement": { "revenue": 3534000, "cost_of_revenue": 2818000, "gross_profit": 716000, "ebit": -7000, "ebitda": 1012000, "pretax_income": -581000, "tax_provision": null, "net_income": -581000, "net_income_to_common": -581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3880000, "total_current_assets": 5033000, "total_assets": 58444000, "short_term_debt": 2280000, "long_term_debt": 12623000, "total_debt": 14903000, "total_liabilities": 37066000, "total_equity": 21378000, "shares_outstanding": 1230400, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -374000, "capital_expenditure": 260000, "free_cash_flow": -114000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93760, "ticker_id": 6563, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7000", "ebitda": "1012000", "netIncome": "-581000", "grossProfit": "716000", "depreciation": "None", "totalRevenue": "3534000", "costOfRevenue": "2818000", "interestIncome": "22000", "incomeBeforeTax": "-581000", "interestExpense": "574000", "operatingIncome": "108000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-552000", "nonInterestIncome": "None", "operatingExpenses": "608000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1019000", "sellingGeneralAndAdministrative": "243000", "netIncomeFromContinuingOperations": "-581000" }, "balance": { "goodwill": "None", "inventory": "314000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "58444000", "longTermDebt": "12623000", "shortTermDebt": "2280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4069000", "totalLiabilities": "37066000", "otherCurrentAssets": "561000", "totalCurrentAssets": "5033000", "currentLongTermDebt": "1094000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "53411000", "currentAccountsPayable": "1363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "34759000", "totalShareholderEquity": "21378000", "capitalLeaseObligations": "21042000", "otherCurrentLiabilities": "804000", "totalCurrentLiabilities": "4587000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "32479000", "cashAndShortTermInvestments": "3880000", "commonStockSharesOutstanding": "1230400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3880000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-581000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-33000", "operatingCashflow": "-374000", "capitalExpenditures": "260000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "545000", "cashflowFromInvestment": "-260000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1019000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3534000, "cost_of_revenue": 2818000, "gross_profit": 716000, "research_and_development": null, "selling_general_admin": 243000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7000, "depreciation_amortisation": 1019000, "ebitda": 1012000, "interest_expense": 574000, "interest_income": null, "other_non_operating": null, "pretax_income": -581000, "tax_provision": null, "effective_tax_rate": null, "net_income": -581000, "net_income_continuing_ops": -581000, "net_income_to_common": -581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3880000, "short_term_investments": null, "net_receivables": 278000, "inventory": 314000, "other_current_assets": null, "total_current_assets": 5033000, "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": 53411000, "total_assets": 58444000, "short_term_debt": 2280000, "accounts_payable": 1363000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4587000, "long_term_debt": 12623000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 32479000, "total_liabilities": 37066000, "total_debt": 14903000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4069000, "total_equity": 21378000, "shares_outstanding": 1230400, "operating_cash_flow": -374000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 260000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -260000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 545000, "free_cash_flow": -114000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7000", "ebitda": "1012000", "netIncome": "-581000", "grossProfit": "716000", "depreciation": "None", "totalRevenue": "3534000", "costOfRevenue": "2818000", "interestIncome": "22000", "incomeBeforeTax": "-581000", "interestExpense": "574000", "operatingIncome": "108000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-552000", "nonInterestIncome": "None", "operatingExpenses": "608000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1019000", "sellingGeneralAndAdministrative": "243000", "netIncomeFromContinuingOperations": "-581000" }, "balance": { "goodwill": "None", "inventory": "314000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "58444000", "longTermDebt": "12623000", "shortTermDebt": "2280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4069000", "totalLiabilities": "37066000", "otherCurrentAssets": "561000", "totalCurrentAssets": "5033000", "currentLongTermDebt": "1094000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "53411000", "currentAccountsPayable": "1363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "34759000", "totalShareholderEquity": "21378000", "capitalLeaseObligations": "21042000", "otherCurrentLiabilities": "804000", "totalCurrentLiabilities": "4587000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "32479000", "cashAndShortTermInvestments": "3880000", "commonStockSharesOutstanding": "1230400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3880000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-581000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-33000", "operatingCashflow": "-374000", "capitalExpenditures": "260000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "545000", "cashflowFromInvestment": "-260000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1019000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "income_statement": { "revenue": 4175000, "cost_of_revenue": 2414000, "gross_profit": 1761000, "ebit": 1276000, "ebitda": 2282000, "pretax_income": 78000, "tax_provision": null, "net_income": 78000, "net_income_to_common": 78000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3969000, "total_current_assets": 5030000, "total_assets": 58013000, "short_term_debt": 1887000, "long_term_debt": 13175000, "total_debt": 15062000, "total_liabilities": 37371000, "total_equity": 20642000, "shares_outstanding": 1230400, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1444000, "capital_expenditure": 0, "free_cash_flow": 1444000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93762, "ticker_id": 6563, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1276000", "ebitda": "2282000", "netIncome": "78000", "grossProfit": "1761000", "depreciation": "None", "totalRevenue": "4175000", "costOfRevenue": "2414000", "interestIncome": "26000", "incomeBeforeTax": "78000", "interestExpense": "1198000", "operatingIncome": "1256000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1172000", "nonInterestIncome": "None", "operatingExpenses": "505000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1006000", "sellingGeneralAndAdministrative": "153000", "netIncomeFromContinuingOperations": "78000" }, "balance": { "goodwill": "None", "inventory": "281000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "58013000", "longTermDebt": "13175000", "shortTermDebt": "1887000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3488000", "totalLiabilities": "37371000", "otherCurrentAssets": "674000", "totalCurrentAssets": "5030000", "currentLongTermDebt": "723000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52983000", "currentAccountsPayable": "853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35225000", "totalShareholderEquity": "20642000", "capitalLeaseObligations": "21327000", "otherCurrentLiabilities": "1141000", "totalCurrentLiabilities": "4033000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "33338000", "cashAndShortTermInvestments": "3969000", "commonStockSharesOutstanding": "1230400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3969000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "13000", "operatingCashflow": "1444000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1264000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "153000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1006000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4175000, "cost_of_revenue": 2414000, "gross_profit": 1761000, "research_and_development": null, "selling_general_admin": 153000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1276000, "depreciation_amortisation": 1006000, "ebitda": 2282000, "interest_expense": 1198000, "interest_income": null, "other_non_operating": null, "pretax_income": 78000, "tax_provision": null, "effective_tax_rate": null, "net_income": 78000, "net_income_continuing_ops": 78000, "net_income_to_common": 78000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3969000, "short_term_investments": null, "net_receivables": 106000, "inventory": 281000, "other_current_assets": null, "total_current_assets": 5030000, "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": 52983000, "total_assets": 58013000, "short_term_debt": 1887000, "accounts_payable": 853000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4033000, "long_term_debt": 13175000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33338000, "total_liabilities": 37371000, "total_debt": 15062000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3488000, "total_equity": 20642000, "shares_outstanding": 1230400, "operating_cash_flow": 1444000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1264000, "free_cash_flow": 1444000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1276000", "ebitda": "2282000", "netIncome": "78000", "grossProfit": "1761000", "depreciation": "None", "totalRevenue": "4175000", "costOfRevenue": "2414000", "interestIncome": "26000", "incomeBeforeTax": "78000", "interestExpense": "1198000", "operatingIncome": "1256000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1172000", "nonInterestIncome": "None", "operatingExpenses": "505000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1006000", "sellingGeneralAndAdministrative": "153000", "netIncomeFromContinuingOperations": "78000" }, "balance": { "goodwill": "None", "inventory": "281000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "58013000", "longTermDebt": "13175000", "shortTermDebt": "1887000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3488000", "totalLiabilities": "37371000", "otherCurrentAssets": "674000", "totalCurrentAssets": "5030000", "currentLongTermDebt": "723000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52983000", "currentAccountsPayable": "853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35225000", "totalShareholderEquity": "20642000", "capitalLeaseObligations": "21327000", "otherCurrentLiabilities": "1141000", "totalCurrentLiabilities": "4033000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "33338000", "cashAndShortTermInvestments": "3969000", "commonStockSharesOutstanding": "1230400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3969000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "13000", "operatingCashflow": "1444000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1264000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "153000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1006000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "income_statement": { "revenue": 2022000, "cost_of_revenue": 1912000, "gross_profit": 110000, "ebit": -331000, "ebitda": 408000, "pretax_income": -717000, "tax_provision": null, "net_income": -717000, "net_income_to_common": -717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3789000, "total_current_assets": 4679000, "total_assets": 58668000, "short_term_debt": 2362000, "long_term_debt": 13356000, "total_debt": 15718000, "total_liabilities": 38204000, "total_equity": 20464000, "shares_outstanding": 1230400, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 290000, "capital_expenditure": 3076000, "free_cash_flow": 3366000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93763, "ticker_id": 6563, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-331000", "ebitda": "408000", "netIncome": "-717000", "grossProfit": "110000", "depreciation": "None", "totalRevenue": "2022000", "costOfRevenue": "1912000", "interestIncome": "45000", "incomeBeforeTax": "-717000", "interestExpense": "386000", "operatingIncome": "-371000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-341000", "nonInterestIncome": "None", "operatingExpenses": "481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1912000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "739000", "sellingGeneralAndAdministrative": "197000", "netIncomeFromContinuingOperations": "-717000" }, "balance": { "goodwill": "None", "inventory": "294000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "58668000", "longTermDebt": "13356000", "shortTermDebt": "2362000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3566000", "totalLiabilities": "38204000", "otherCurrentAssets": "436000", "totalCurrentAssets": "4679000", "currentLongTermDebt": "1220000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "160000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "53989000", "currentAccountsPayable": "667000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36183000", "totalShareholderEquity": "20464000", "capitalLeaseObligations": "21607000", "otherCurrentLiabilities": "1188000", "totalCurrentLiabilities": "4383000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "33821000", "cashAndShortTermInvestments": "3789000", "commonStockSharesOutstanding": "1230400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-717000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-107000", "operatingCashflow": "290000", "capitalExpenditures": "3076000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-942000", "cashflowFromInvestment": "-3076000", "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": "739000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2022000, "cost_of_revenue": 1912000, "gross_profit": 110000, "research_and_development": null, "selling_general_admin": 197000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -331000, "depreciation_amortisation": 739000, "ebitda": 408000, "interest_expense": 386000, "interest_income": null, "other_non_operating": null, "pretax_income": -717000, "tax_provision": null, "effective_tax_rate": null, "net_income": -717000, "net_income_continuing_ops": -717000, "net_income_to_common": -717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3789000, "short_term_investments": null, "net_receivables": 160000, "inventory": 294000, "other_current_assets": null, "total_current_assets": 4679000, "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": 53989000, "total_assets": 58668000, "short_term_debt": 2362000, "accounts_payable": 667000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4383000, "long_term_debt": 13356000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33821000, "total_liabilities": 38204000, "total_debt": 15718000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3566000, "total_equity": 20464000, "shares_outstanding": 1230400, "operating_cash_flow": 290000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3076000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3076000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -942000, "free_cash_flow": 3366000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-331000", "ebitda": "408000", "netIncome": "-717000", "grossProfit": "110000", "depreciation": "None", "totalRevenue": "2022000", "costOfRevenue": "1912000", "interestIncome": "45000", "incomeBeforeTax": "-717000", "interestExpense": "386000", "operatingIncome": "-371000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-341000", "nonInterestIncome": "None", "operatingExpenses": "481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1912000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "739000", "sellingGeneralAndAdministrative": "197000", "netIncomeFromContinuingOperations": "-717000" }, "balance": { "goodwill": "None", "inventory": "294000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "58668000", "longTermDebt": "13356000", "shortTermDebt": "2362000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3566000", "totalLiabilities": "38204000", "otherCurrentAssets": "436000", "totalCurrentAssets": "4679000", "currentLongTermDebt": "1220000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "160000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "53989000", "currentAccountsPayable": "667000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36183000", "totalShareholderEquity": "20464000", "capitalLeaseObligations": "21607000", "otherCurrentLiabilities": "1188000", "totalCurrentLiabilities": "4383000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "33821000", "cashAndShortTermInvestments": "3789000", "commonStockSharesOutstanding": "1230400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-717000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-107000", "operatingCashflow": "290000", "capitalExpenditures": "3076000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-942000", "cashflowFromInvestment": "-3076000", "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": "739000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "income_statement": { "revenue": 1727000, "cost_of_revenue": 1611000, "gross_profit": 116000, "ebit": -397000, "ebitda": -381000, "pretax_income": -772000, "tax_provision": null, "net_income": -772000, "net_income_to_common": -772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 946000, "total_current_assets": 1290000, "total_assets": 28795000, "short_term_debt": 2213000, "long_term_debt": 13537000, "total_debt": 15750000, "total_liabilities": 17049000, "total_equity": 11746000, "shares_outstanding": 1230400, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 276000, "capital_expenditure": 2750000, "free_cash_flow": 3026000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93764, "ticker_id": 6563, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-381000", "netIncome": "-772000", "grossProfit": "116000", "depreciation": "None", "totalRevenue": "1727000", "costOfRevenue": "1611000", "interestIncome": "34000", "incomeBeforeTax": "-772000", "interestExpense": "391000", "operatingIncome": "-397000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1620000", "nonInterestIncome": "None", "operatingExpenses": "513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "234000", "netIncomeFromContinuingOperations": "-2977000" }, "balance": { "goodwill": "None", "inventory": "133000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "28795000", "longTermDebt": "13537000", "shortTermDebt": "2213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "128000", "totalLiabilities": "17049000", "otherCurrentAssets": "211000", "totalCurrentAssets": "1290000", "currentLongTermDebt": "1717000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27505000", "currentAccountsPayable": "394000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15931000", "totalShareholderEquity": "11746000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "589000", "totalCurrentLiabilities": "3331000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13718000", "cashAndShortTermInvestments": "946000", "commonStockSharesOutstanding": "1230400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2977000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-54000", "operatingCashflow": "276000", "capitalExpenditures": "2750000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-634000", "cashflowFromInvestment": "-19000", "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": "701000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1727000, "cost_of_revenue": 1611000, "gross_profit": 116000, "research_and_development": null, "selling_general_admin": 234000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -397000, "depreciation_amortisation": null, "ebitda": -381000, "interest_expense": 391000, "interest_income": null, "other_non_operating": null, "pretax_income": -772000, "tax_provision": null, "effective_tax_rate": null, "net_income": -772000, "net_income_continuing_ops": -2977000, "net_income_to_common": -772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 946000, "short_term_investments": null, "net_receivables": null, "inventory": 133000, "other_current_assets": null, "total_current_assets": 1290000, "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": 27505000, "total_assets": 28795000, "short_term_debt": 2213000, "accounts_payable": 394000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3331000, "long_term_debt": 13537000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13718000, "total_liabilities": 17049000, "total_debt": 15750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 128000, "total_equity": 11746000, "shares_outstanding": 1230400, "operating_cash_flow": 276000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2750000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -634000, "free_cash_flow": 3026000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-381000", "netIncome": "-772000", "grossProfit": "116000", "depreciation": "None", "totalRevenue": "1727000", "costOfRevenue": "1611000", "interestIncome": "34000", "incomeBeforeTax": "-772000", "interestExpense": "391000", "operatingIncome": "-397000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1620000", "nonInterestIncome": "None", "operatingExpenses": "513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "234000", "netIncomeFromContinuingOperations": "-2977000" }, "balance": { "goodwill": "None", "inventory": "133000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "28795000", "longTermDebt": "13537000", "shortTermDebt": "2213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "128000", "totalLiabilities": "17049000", "otherCurrentAssets": "211000", "totalCurrentAssets": "1290000", "currentLongTermDebt": "1717000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27505000", "currentAccountsPayable": "394000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15931000", "totalShareholderEquity": "11746000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "589000", "totalCurrentLiabilities": "3331000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13718000", "cashAndShortTermInvestments": "946000", "commonStockSharesOutstanding": "1230400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2977000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-54000", "operatingCashflow": "276000", "capitalExpenditures": "2750000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-634000", "cashflowFromInvestment": "-19000", "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": "701000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "income_statement": { "revenue": 1727000, "cost_of_revenue": 1611000, "gross_profit": 116000, "ebit": -397000, "ebitda": null, "pretax_income": -772000, "tax_provision": null, "net_income": -772000, "net_income_to_common": -772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 946000, "total_current_assets": 1290000, "total_assets": 28795000, "short_term_debt": null, "long_term_debt": 13718000, "total_debt": 13718000, "total_liabilities": 17049000, "total_equity": 11746000, "shares_outstanding": 7250, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 276000, "capital_expenditure": 0, "free_cash_flow": 276000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93765, "ticker_id": 6563, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-772000", "grossProfit": "116000", "depreciation": "None", "totalRevenue": "1727000", "costOfRevenue": "1611000", "interestIncome": "14000", "incomeBeforeTax": "-772000", "interestExpense": "391000", "operatingIncome": "-397000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-377000", "nonInterestIncome": "None", "operatingExpenses": "2124000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "234000", "netIncomeFromContinuingOperations": "-772000" }, "balance": { "goodwill": "None", "inventory": "133000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "28795000", "longTermDebt": "13718000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "128000", "totalLiabilities": "17049000", "otherCurrentAssets": "39000", "totalCurrentAssets": "1290000", "currentLongTermDebt": "2213000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27505000", "currentAccountsPayable": "394000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "11746000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3331000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13718000", "cashAndShortTermInvestments": "946000", "commonStockSharesOutstanding": "7250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-772000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "276000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1727000, "cost_of_revenue": 1611000, "gross_profit": 116000, "research_and_development": null, "selling_general_admin": 234000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -397000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 391000, "interest_income": null, "other_non_operating": null, "pretax_income": -772000, "tax_provision": null, "effective_tax_rate": null, "net_income": -772000, "net_income_continuing_ops": -772000, "net_income_to_common": -772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 946000, "short_term_investments": null, "net_receivables": 0, "inventory": 133000, "other_current_assets": null, "total_current_assets": 1290000, "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": 27505000, "total_assets": 28795000, "short_term_debt": null, "accounts_payable": 394000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3331000, "long_term_debt": 13718000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13718000, "total_liabilities": 17049000, "total_debt": 13718000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 128000, "total_equity": 11746000, "shares_outstanding": 7250, "operating_cash_flow": 276000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 276000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-772000", "grossProfit": "116000", "depreciation": "None", "totalRevenue": "1727000", "costOfRevenue": "1611000", "interestIncome": "14000", "incomeBeforeTax": "-772000", "interestExpense": "391000", "operatingIncome": "-397000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-377000", "nonInterestIncome": "None", "operatingExpenses": "2124000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "234000", "netIncomeFromContinuingOperations": "-772000" }, "balance": { "goodwill": "None", "inventory": "133000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "28795000", "longTermDebt": "13718000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "128000", "totalLiabilities": "17049000", "otherCurrentAssets": "39000", "totalCurrentAssets": "1290000", "currentLongTermDebt": "2213000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27505000", "currentAccountsPayable": "394000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "11746000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3331000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13718000", "cashAndShortTermInvestments": "946000", "commonStockSharesOutstanding": "7250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-772000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "276000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "income_statement": { "revenue": 863000, "cost_of_revenue": 1079000, "gross_profit": -216000, "ebit": -395000, "ebitda": -367000, "pretax_income": -425000, "tax_provision": null, "net_income": -425000, "net_income_to_common": -425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1823000, "total_current_assets": 3025000, "total_assets": 30551000, "short_term_debt": null, "long_term_debt": 16206000, "total_debt": 16206000, "total_liabilities": 17910000, "total_equity": 12641000, "shares_outstanding": 1230400, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -369000, "capital_expenditure": 0, "free_cash_flow": -369000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93767, "ticker_id": 6563, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-395000", "ebitda": "-367000", "netIncome": "-425000", "grossProfit": "-216000", "depreciation": "None", "totalRevenue": "863000", "costOfRevenue": "1079000", "interestIncome": "31000", "incomeBeforeTax": "-425000", "interestExpense": "58000", "operatingIncome": "-395000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-27000", "nonInterestIncome": "None", "operatingExpenses": "179000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28000", "sellingGeneralAndAdministrative": "99000", "netIncomeFromContinuingOperations": "-425000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "30551000", "longTermDebt": "16206000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "17910000", "otherCurrentAssets": "1202000", "totalCurrentAssets": "3025000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27526000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16206000", "totalShareholderEquity": "12641000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "1704000", "totalNonCurrentLiabilities": "17910000", "cashAndShortTermInvestments": "1823000", "commonStockSharesOutstanding": "1230400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-425000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-369000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19719000", "cashflowFromInvestment": "-18004000", "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": 863000, "cost_of_revenue": 1079000, "gross_profit": -216000, "research_and_development": null, "selling_general_admin": 99000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -395000, "depreciation_amortisation": 28000, "ebitda": -367000, "interest_expense": 58000, "interest_income": null, "other_non_operating": null, "pretax_income": -425000, "tax_provision": null, "effective_tax_rate": null, "net_income": -425000, "net_income_continuing_ops": -425000, "net_income_to_common": -425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1823000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3025000, "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": 27526000, "total_assets": 30551000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 16206000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17910000, "total_liabilities": 17910000, "total_debt": 16206000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 12641000, "shares_outstanding": 1230400, "operating_cash_flow": -369000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18004000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19719000, "free_cash_flow": -369000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-395000", "ebitda": "-367000", "netIncome": "-425000", "grossProfit": "-216000", "depreciation": "None", "totalRevenue": "863000", "costOfRevenue": "1079000", "interestIncome": "31000", "incomeBeforeTax": "-425000", "interestExpense": "58000", "operatingIncome": "-395000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-27000", "nonInterestIncome": "None", "operatingExpenses": "179000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28000", "sellingGeneralAndAdministrative": "99000", "netIncomeFromContinuingOperations": "-425000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "30551000", "longTermDebt": "16206000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "17910000", "otherCurrentAssets": "1202000", "totalCurrentAssets": "3025000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27526000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16206000", "totalShareholderEquity": "12641000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "1704000", "totalNonCurrentLiabilities": "17910000", "cashAndShortTermInvestments": "1823000", "commonStockSharesOutstanding": "1230400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-425000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-369000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19719000", "cashflowFromInvestment": "-18004000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "income_statement": { "revenue": 1359000, "cost_of_revenue": 634000, "gross_profit": 725000, "ebit": 556000, "ebitda": 559000, "pretax_income": 557000, "tax_provision": null, "net_income": 557000, "net_income_to_common": 557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 477000, "total_current_assets": 951000, "total_assets": 11303000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1147000, "total_equity": 10156000, "shares_outstanding": 633325, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 253000, "capital_expenditure": 0, "free_cash_flow": 253000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93768, "ticker_id": 6563, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "559000", "netIncome": "557000", "grossProfit": "725000", "depreciation": "None", "totalRevenue": "1359000", "costOfRevenue": "634000", "interestIncome": "3000", "incomeBeforeTax": "557000", "interestExpense": "2000", "operatingIncome": "556000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "1000", "nonInterestIncome": "None", "operatingExpenses": "169000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "634000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "7000", "netIncomeFromContinuingOperations": "557000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11303000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1147000", "otherCurrentAssets": "474000", "totalCurrentAssets": "951000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10352000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "10156000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1147000", "totalCurrentLiabilities": "1147000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "477000", "commonStockSharesOutstanding": "633325", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "477000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "557000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "253000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1359000, "cost_of_revenue": 634000, "gross_profit": 725000, "research_and_development": null, "selling_general_admin": 7000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 556000, "depreciation_amortisation": null, "ebitda": 559000, "interest_expense": 2000, "interest_income": null, "other_non_operating": null, "pretax_income": 557000, "tax_provision": null, "effective_tax_rate": null, "net_income": 557000, "net_income_continuing_ops": 557000, "net_income_to_common": 557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 477000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 951000, "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": 10352000, "total_assets": 11303000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1147000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 1147000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 10156000, "shares_outstanding": 633325, "operating_cash_flow": 253000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 253000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "559000", "netIncome": "557000", "grossProfit": "725000", "depreciation": "None", "totalRevenue": "1359000", "costOfRevenue": "634000", "interestIncome": "3000", "incomeBeforeTax": "557000", "interestExpense": "2000", "operatingIncome": "556000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "1000", "nonInterestIncome": "None", "operatingExpenses": "169000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "634000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "7000", "netIncomeFromContinuingOperations": "557000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11303000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1147000", "otherCurrentAssets": "474000", "totalCurrentAssets": "951000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10352000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "10156000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1147000", "totalCurrentLiabilities": "1147000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "477000", "commonStockSharesOutstanding": "633325", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "477000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "557000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "253000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "income_statement": { "revenue": 1360000, "cost_of_revenue": 720000, "gross_profit": 640000, "ebit": 431000, "ebitda": 689000, "pretax_income": 430000, "tax_provision": null, "net_income": 430000, "net_income_to_common": 430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 36250, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 704000, "capital_expenditure": 0, "free_cash_flow": 704000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93769, "ticker_id": 6563, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "431000", "ebitda": "689000", "netIncome": "430000", "grossProfit": "640000", "depreciation": "None", "totalRevenue": "1360000", "costOfRevenue": "720000", "interestIncome": "24000", "incomeBeforeTax": "430000", "interestExpense": "1000", "operatingIncome": "406000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "23000", "nonInterestIncome": "None", "operatingExpenses": "234000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "720000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258000", "sellingGeneralAndAdministrative": "5000", "netIncomeFromContinuingOperations": "430000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "36250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "430000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-26000", "operatingCashflow": "704000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1360000, "cost_of_revenue": 720000, "gross_profit": 640000, "research_and_development": null, "selling_general_admin": 5000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 431000, "depreciation_amortisation": 258000, "ebitda": 689000, "interest_expense": 1000, "interest_income": null, "other_non_operating": null, "pretax_income": 430000, "tax_provision": null, "effective_tax_rate": null, "net_income": 430000, "net_income_continuing_ops": 430000, "net_income_to_common": 430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 36250, "operating_cash_flow": 704000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -139000, "free_cash_flow": 704000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "431000", "ebitda": "689000", "netIncome": "430000", "grossProfit": "640000", "depreciation": "None", "totalRevenue": "1360000", "costOfRevenue": "720000", "interestIncome": "24000", "incomeBeforeTax": "430000", "interestExpense": "1000", "operatingIncome": "406000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "23000", "nonInterestIncome": "None", "operatingExpenses": "234000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "720000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258000", "sellingGeneralAndAdministrative": "5000", "netIncomeFromContinuingOperations": "430000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "36250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "430000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-26000", "operatingCashflow": "704000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "income_statement": { "revenue": 1228000, "cost_of_revenue": 305000, "gross_profit": 923000, "ebit": 404000, "ebitda": 666000, "pretax_income": 403000, "tax_provision": -1000, "net_income": 403000, "net_income_to_common": 403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2702000, "total_current_assets": 3022000, "total_assets": 12882000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 3713000, "total_equity": 9169000, "shares_outstanding": 1230400, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 972000, "capital_expenditure": 22000, "free_cash_flow": 994000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93770, "ticker_id": 6563, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "404000", "ebitda": "666000", "netIncome": "403000", "grossProfit": "923000", "depreciation": "None", "totalRevenue": "1228000", "costOfRevenue": "305000", "interestIncome": "11000", "incomeBeforeTax": "403000", "interestExpense": "1000", "operatingIncome": "395000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1000", "reportedCurrency": "USD", "netInterestIncome": "10000", "nonInterestIncome": "None", "operatingExpenses": "528000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "305000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262000", "sellingGeneralAndAdministrative": "19000", "netIncomeFromContinuingOperations": "403000" }, "balance": { "goodwill": "None", "inventory": "57000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12882000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "577000", "totalLiabilities": "3713000", "otherCurrentAssets": "56000", "totalCurrentAssets": "3022000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9860000", "currentAccountsPayable": "85000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "9169000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3381000", "totalCurrentLiabilities": "3713000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "2702000", "commonStockSharesOutstanding": "1230400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "403000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "28000", "operatingCashflow": "972000", "capitalExpenditures": "22000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25000", "cashflowFromInvestment": "-22000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1228000, "cost_of_revenue": 305000, "gross_profit": 923000, "research_and_development": null, "selling_general_admin": 19000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 404000, "depreciation_amortisation": 262000, "ebitda": 666000, "interest_expense": 1000, "interest_income": null, "other_non_operating": null, "pretax_income": 403000, "tax_provision": -1000, "effective_tax_rate": null, "net_income": 403000, "net_income_continuing_ops": 403000, "net_income_to_common": 403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2702000, "short_term_investments": null, "net_receivables": 207000, "inventory": 57000, "other_current_assets": null, "total_current_assets": 3022000, "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": 9860000, "total_assets": 12882000, "short_term_debt": null, "accounts_payable": 85000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3713000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 3713000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 577000, "total_equity": 9169000, "shares_outstanding": 1230400, "operating_cash_flow": 972000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25000, "free_cash_flow": 994000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "404000", "ebitda": "666000", "netIncome": "403000", "grossProfit": "923000", "depreciation": "None", "totalRevenue": "1228000", "costOfRevenue": "305000", "interestIncome": "11000", "incomeBeforeTax": "403000", "interestExpense": "1000", "operatingIncome": "395000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1000", "reportedCurrency": "USD", "netInterestIncome": "10000", "nonInterestIncome": "None", "operatingExpenses": "528000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "305000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262000", "sellingGeneralAndAdministrative": "19000", "netIncomeFromContinuingOperations": "403000" }, "balance": { "goodwill": "None", "inventory": "57000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12882000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "577000", "totalLiabilities": "3713000", "otherCurrentAssets": "56000", "totalCurrentAssets": "3022000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9860000", "currentAccountsPayable": "85000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "9169000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3381000", "totalCurrentLiabilities": "3713000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "2702000", "commonStockSharesOutstanding": "1230400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "403000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "28000", "operatingCashflow": "972000", "capitalExpenditures": "22000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25000", "cashflowFromInvestment": "-22000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262000", "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": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "income_statement": { "revenue": 939000, "cost_of_revenue": 786000, "gross_profit": 153000, "ebit": 65000, "ebitda": 77000, "pretax_income": 64000, "tax_provision": -10000, "net_income": 64000, "net_income_to_common": 64000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1777000, "total_current_assets": 2197000, "total_assets": 11980000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 214000, "total_equity": 11766000, "shares_outstanding": 1230400, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 465000, "capital_expenditure": 0, "free_cash_flow": 465000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93772, "ticker_id": 6563, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65000", "ebitda": "77000", "netIncome": "64000", "grossProfit": "153000", "depreciation": "None", "totalRevenue": "939000", "costOfRevenue": "786000", "interestIncome": "11000", "incomeBeforeTax": "64000", "interestExpense": "1000", "operatingIncome": "53000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-10000", "reportedCurrency": "USD", "netInterestIncome": "10000", "nonInterestIncome": "None", "operatingExpenses": "100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12000", "sellingGeneralAndAdministrative": "31000", "netIncomeFromContinuingOperations": "64000" }, "balance": { "goodwill": "None", "inventory": "85000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11980000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1201000", "totalLiabilities": "214000", "otherCurrentAssets": "40000", "totalCurrentAssets": "2197000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9783000", "currentAccountsPayable": "103000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "11766000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111000", "totalCurrentLiabilities": "214000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "1777000", "commonStockSharesOutstanding": "1230400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1777000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "465000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2400000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 939000, "cost_of_revenue": 786000, "gross_profit": 153000, "research_and_development": null, "selling_general_admin": 31000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65000, "depreciation_amortisation": 12000, "ebitda": 77000, "interest_expense": 1000, "interest_income": null, "other_non_operating": null, "pretax_income": 64000, "tax_provision": -10000, "effective_tax_rate": null, "net_income": 64000, "net_income_continuing_ops": 64000, "net_income_to_common": 64000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1777000, "short_term_investments": null, "net_receivables": 295000, "inventory": 85000, "other_current_assets": null, "total_current_assets": 2197000, "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": 9783000, "total_assets": 11980000, "short_term_debt": null, "accounts_payable": 103000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 214000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 214000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1201000, "total_equity": 11766000, "shares_outstanding": 1230400, "operating_cash_flow": 465000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2400000, "free_cash_flow": 465000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65000", "ebitda": "77000", "netIncome": "64000", "grossProfit": "153000", "depreciation": "None", "totalRevenue": "939000", "costOfRevenue": "786000", "interestIncome": "11000", "incomeBeforeTax": "64000", "interestExpense": "1000", "operatingIncome": "53000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-10000", "reportedCurrency": "USD", "netInterestIncome": "10000", "nonInterestIncome": "None", "operatingExpenses": "100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12000", "sellingGeneralAndAdministrative": "31000", "netIncomeFromContinuingOperations": "64000" }, "balance": { "goodwill": "None", "inventory": "85000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11980000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1201000", "totalLiabilities": "214000", "otherCurrentAssets": "40000", "totalCurrentAssets": "2197000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9783000", "currentAccountsPayable": "103000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "11766000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111000", "totalCurrentLiabilities": "214000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "1777000", "commonStockSharesOutstanding": "1230400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1777000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "465000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2400000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "income_statement": { "revenue": 1302000, "cost_of_revenue": 298000, "gross_profit": 1004000, "ebit": 454000, "ebitda": 716000, "pretax_income": 453000, "tax_provision": 207120, "net_income": 453000, "net_income_to_common": 453000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3551000, "total_current_assets": 4039000, "total_assets": 14597000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 276000, "total_equity": 14321000, "shares_outstanding": 1230400, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 605000, "capital_expenditure": 0, "free_cash_flow": 605000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93773, "ticker_id": 6563, "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "454000", "ebitda": "716000", "netIncome": "453000", "grossProfit": "1004000", "depreciation": "None", "totalRevenue": "1302000", "costOfRevenue": "298000", "interestIncome": "8000", "incomeBeforeTax": "453000", "interestExpense": "1000", "operatingIncome": "447000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "207120", "reportedCurrency": "USD", "netInterestIncome": "7000", "nonInterestIncome": "None", "operatingExpenses": "557000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "298000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262000", "sellingGeneralAndAdministrative": "3000", "netIncomeFromContinuingOperations": "453000" }, "balance": { "goodwill": "None", "inventory": "134000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14597000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2729000", "totalLiabilities": "276000", "otherCurrentAssets": "69000", "totalCurrentAssets": "4039000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10558000", "currentAccountsPayable": "179000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "14321000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97000", "totalCurrentLiabilities": "276000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "3551000", "commonStockSharesOutstanding": "1230400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "453000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-45000", "operatingCashflow": "605000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1302000, "cost_of_revenue": 298000, "gross_profit": 1004000, "research_and_development": null, "selling_general_admin": 3000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 454000, "depreciation_amortisation": 262000, "ebitda": 716000, "interest_expense": 1000, "interest_income": null, "other_non_operating": null, "pretax_income": 453000, "tax_provision": 207120, "effective_tax_rate": null, "net_income": 453000, "net_income_continuing_ops": 453000, "net_income_to_common": 453000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3551000, "short_term_investments": null, "net_receivables": 285000, "inventory": 134000, "other_current_assets": null, "total_current_assets": 4039000, "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": 10558000, "total_assets": 14597000, "short_term_debt": null, "accounts_payable": 179000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 276000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 276000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2729000, "total_equity": 14321000, "shares_outstanding": 1230400, "operating_cash_flow": 605000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -200000, "free_cash_flow": 605000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "454000", "ebitda": "716000", "netIncome": "453000", "grossProfit": "1004000", "depreciation": "None", "totalRevenue": "1302000", "costOfRevenue": "298000", "interestIncome": "8000", "incomeBeforeTax": "453000", "interestExpense": "1000", "operatingIncome": "447000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "207120", "reportedCurrency": "USD", "netInterestIncome": "7000", "nonInterestIncome": "None", "operatingExpenses": "557000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "298000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262000", "sellingGeneralAndAdministrative": "3000", "netIncomeFromContinuingOperations": "453000" }, "balance": { "goodwill": "None", "inventory": "134000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14597000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2729000", "totalLiabilities": "276000", "otherCurrentAssets": "69000", "totalCurrentAssets": "4039000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10558000", "currentAccountsPayable": "179000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "14321000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97000", "totalCurrentLiabilities": "276000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "3551000", "commonStockSharesOutstanding": "1230400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "453000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-45000", "operatingCashflow": "605000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-03-31", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "income_statement": { "revenue": 23634000, "cost_of_revenue": null, "gross_profit": 23634000, "ebit": 23855000, "ebitda": 24153000, "pretax_income": 6449000, "tax_provision": 2261000, "net_income": 4188000, "net_income_to_common": 4188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48184000, "total_current_assets": 95388000, "total_assets": 401382000, "short_term_debt": 31510000, "long_term_debt": null, "total_debt": 31510000, "total_liabilities": 624245000, "total_equity": -275580000, "shares_outstanding": 0, "goodwill_and_intangibles": 268495000 }, "cash_flow": { "operating_cash_flow": 8038000, "capital_expenditure": 158000, "free_cash_flow": 8196000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93776, "ticker_id": 6563, "period_end_date": "2021-03-31", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:54.036444+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23855000", "ebitda": "24153000", "netIncome": "4188000", "grossProfit": "23634000", "depreciation": "None", "totalRevenue": "23634000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "6449000", "interestExpense": "14655000", "operatingIncome": "10242000", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "2261000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "13392000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "298000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "26099000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "401382000", "longTermDebt": "None", "shortTermDebt": "31510000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "242396000", "reportedCurrency": "None", "retainedEarnings": "-433252000", "totalLiabilities": "624245000", "otherCurrentAssets": "15759000", "totalCurrentAssets": "95388000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31445000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "305994000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "549728000", "totalShareholderEquity": "-275580000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29684000", "totalCurrentLiabilities": "65899000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "558346000", "cashAndShortTermInvestments": "48184000", "commonStockSharesOutstanding": "0.65", "intangibleAssetsExcludingGoodwill": "242396000", "cashAndCashEquivalentsAtCarryingValue": "48184000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4188000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "8038000", "capitalExpenditures": "158000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20614000", "cashflowFromInvestment": "15842000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-380000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "298000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23634000, "cost_of_revenue": null, "gross_profit": 23634000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23855000, "depreciation_amortisation": 298000, "ebitda": 24153000, "interest_expense": 14655000, "interest_income": null, "other_non_operating": null, "pretax_income": 6449000, "tax_provision": 2261000, "effective_tax_rate": null, "net_income": 4188000, "net_income_continuing_ops": null, "net_income_to_common": 4188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48184000, "short_term_investments": null, "net_receivables": 31445000, "inventory": null, "other_current_assets": null, "total_current_assets": 95388000, "net_ppe": null, "goodwill": 26099000, "intangible_assets": 242396000, "goodwill_and_intangibles": 268495000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 305994000, "total_assets": 401382000, "short_term_debt": 31510000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65899000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 558346000, "total_liabilities": 624245000, "total_debt": 31510000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -433252000, "total_equity": -275580000, "shares_outstanding": 0, "operating_cash_flow": 8038000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 158000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 15842000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20614000, "free_cash_flow": 8196000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23855000", "ebitda": "24153000", "netIncome": "4188000", "grossProfit": "23634000", "depreciation": "None", "totalRevenue": "23634000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "6449000", "interestExpense": "14655000", "operatingIncome": "10242000", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "2261000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "13392000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "298000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "26099000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "401382000", "longTermDebt": "None", "shortTermDebt": "31510000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "242396000", "reportedCurrency": "None", "retainedEarnings": "-433252000", "totalLiabilities": "624245000", "otherCurrentAssets": "15759000", "totalCurrentAssets": "95388000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31445000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "305994000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "549728000", "totalShareholderEquity": "-275580000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29684000", "totalCurrentLiabilities": "65899000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "558346000", "cashAndShortTermInvestments": "48184000", "commonStockSharesOutstanding": "0.65", "intangibleAssetsExcludingGoodwill": "242396000", "cashAndCashEquivalentsAtCarryingValue": "48184000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4188000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "8038000", "capitalExpenditures": "158000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20614000", "cashflowFromInvestment": "15842000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-380000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "298000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }