{ "ticker": { "uuid": "3983524e-7602-43ba-8faf-21f79d9197e1", "symbol": "WSHP", "name": "WeShop Holdings Limited Class A Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/3983524e-7602-43ba-8faf-21f79d9197e1/", "api_url": "https://sharemaestro.com/factors/api/tickers/3983524e-7602-43ba-8faf-21f79d9197e1/" }, "ticker_metadata": { "id": 8968, "uuid": "3983524e-7602-43ba-8faf-21f79d9197e1", "symbol": "WSHP", "name": "WeShop Holdings Limited Class A Ordinary Shares", "asset_type": "equity", "market_cap": 75102000, "stock_exchange_id": 2, "industry": "Internet Content & Information", "sector": "Communication Services", "description": "Wasatch Pharmaceutical, Inc., a development stage company, engages in the development of technology for the treatment of skin disorders that include acne, eczema, and psoriasis in the United States. The company is headquartered in Addison, Illinois.", "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": "3983524e-7602-43ba-8faf-21f79d9197e1", "symbol": "WSHP", "name": "WeShop Holdings Limited Class A Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/3983524e-7602-43ba-8faf-21f79d9197e1/", "api_url": "https://sharemaestro.com/factors/api/tickers/3983524e-7602-43ba-8faf-21f79d9197e1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.19, "value": 0.35, "quality": 0.34, "momentum": 0.34, "coverage": 0.727, "confidence": 0.65, "delta": null }, "headline_factors": { "price": 6.17, "market_cap": 67646541.11, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -10.6371, "piotroski_f_score": 4, "momentum_12_1": null, "volatility_252d": 3.2507 }, "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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:28.916927+00:00", "batch_id": "" }, "size": { "price_close": 6.17, "market_cap": 67646541.11, "market_cap_usd": 67646541.11, "enterprise_value": 74105050.11, "shares_outstanding": 10963783, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 11.3651, "ptbv_ratio": null, "ps_ratio": 159.9742, "pcf_ratio": null, "pfcf_ratio": -15.5603, "ev_ebitda": null, "ev_ebit": -1.1741, "ev_sales": 175.2477, "ev_fcf": -17.0459, "earnings_yield": null, "fcf_yield": -0.0587, "price_to_sales": 159.9742, "price_to_book": 11.3651, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0057 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": -1.4537, "operating_margin": -149.2578, "net_margin": -149.7271, "ebitda_margin": null, "fcf_margin": -10.2809, "roe": -10.6371, "roa": -5.1312, "roic": -3.8142, "roc_greenblatt": null, "asset_turnover": 0.0343, "cash_conversion": 0.0687, "accruals_ratio": -4.7788, "sbc_to_revenue": 129.3756, "piotroski_f_score": 4, "altman_z_score": -27.8499, "earnings_stability_5y": null, "revenue_stability_5y": 0.7697, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0498, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.073, "net_debt_to_ebitda": null, "debt_to_assets": 0.5237, "interest_coverage": -94.8047, "current_ratio": 0.0868, "quick_ratio": 0.0868, "net_debt": 6458509, "local_beta": 0.0287, "volatility_252d": 3.2507, "volatility_60d": 4.8404, "max_drawdown_12m": -0.9637, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": -0.6734, "revenue_growth_3y_cagr": 0.4021, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.7024, "revenue_growth": -0.6734, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1977, "price_return_3m": -0.6249, "price_return_6m": -0.9513, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.9513, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.9561, "distance_from_52w_low": 0.2074, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 422859, "gross_profit_ttm": -614693, "ebit_ttm": -63115015, "ebitda_ttm": null, "net_income_ttm": -63313440, "eps_diluted_ttm": -5.7748, "operating_cash_flow_ttm": -4348921, "capital_expenditure_ttm": 1547, "fcf_ttm": -4347374, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 665737, "cash_and_equivalents": 3066, "total_current_assets": 554123, "total_current_liabilities": 6386733, "net_ppe": null, "total_assets": 12338867, "total_debt": 6461575, "total_equity": 5952134, "net_working_capital": 625899, "book_value_per_share": 0.5429, "retained_earnings": -147995954, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -5806771, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 65, "quality_composite": 66, "momentum_composite": 66, "growth_composite": 66, "yield_composite": 65, "svqf_composite": 74, "vc1_composite": 66, "vc2_composite": 66, "vc3_composite": 66, "trending_value_composite": null, "overall_composite": 81, "quality_value_composite": 0.345, "os_score": 0.19, "value_percentile": 0.35, "quality_percentile": 0.34, "momentum_percentile": 0.34, "factor_coverage": 0.727, "signal_confidence": 0.65, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 63, "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": 3236, "ticker_id": 8968, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:28.916927+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.17, "market_cap": 67646541.11, "market_cap_usd": 67646541.11, "enterprise_value": 74105050.11, "shares_outstanding": 10963783, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 11.36509042, "ptbv_ratio": null, "ps_ratio": 159.97422571, "pcf_ratio": null, "pfcf_ratio": -15.56032242, "ev_ebitda": null, "ev_ebit": -1.17412711, "ev_sales": 175.24765965, "ev_fcf": -17.04593396, "earnings_yield": null, "fcf_yield": -0.05866502, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -1.45365949, "operating_margin": -149.25782589, "net_margin": -149.72707214, "ebitda_margin": null, "fcf_margin": -10.28090687, "roe": -10.63709923, "roa": -5.13121991, "roic": -3.8141667, "roc_greenblatt": null, "asset_turnover": 0.03427049, "cash_conversion": 0.06866432, "accruals_ratio": -4.77876283, "sbc_to_revenue": 129.37556963, "debt_to_equity": 1.07301566, "net_debt_to_ebitda": null, "debt_to_assets": 0.52367653, "interest_coverage": -94.80472769, "current_ratio": 0.08676157, "quick_ratio": 0.08676157, "net_debt": 6458509, "revenue_growth_1y": -0.67340995, "revenue_growth_3y_cagr": 0.4021236, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.70239918, "piotroski_f_score": 4, "altman_z_score": -27.84989914, "earnings_stability_5y": null, "revenue_stability_5y": 0.769746, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1976593, "price_return_3m": -0.62492401, "price_return_6m": -0.95126767, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.95614783, "distance_from_52w_low": 0.2074364, "relative_strength": null, "local_beta": 0.0287, "volatility_252d": 3.250662, "volatility_60d": 4.840437, "max_drawdown_12m": -0.96368159, "revenue_ttm": 422859, "gross_profit_ttm": -614693, "ebit_ttm": -63115015, "ebitda_ttm": null, "net_income_ttm": -63313440, "eps_diluted_ttm": -5.77478047, "operating_cash_flow_ttm": -4348921, "capital_expenditure_ttm": 1547, "fcf_ttm": -4347374, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 665737, "cash_and_equivalents": 3066, "total_current_assets": 554123, "total_current_liabilities": 6386733, "net_ppe": null, "total_assets": 12338867, "total_debt": 6461575, "total_equity": 5952134, "net_working_capital": 625899, "book_value_per_share": 0.54289053, "retained_earnings": -147995954, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -5806771, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "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": 65, "quality_composite": 66, "momentum_composite": 66, "growth_composite": 66, "yield_composite": 65, "svqf_composite": 74, "vc1_composite": 66, "vc2_composite": 66, "vc3_composite": 66, "trending_value_composite": null, "overall_composite": 81, "factor_coverage": 0.727, "signal_confidence": 0.65, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 63, "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": 6.17, "os": 0.19, "value": 0.35, "quality": 0.34, "momentum": 0.34, "confidence": 0.65, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -10.6371, "momentum_12_1": null, "complete_fields": { "id": 3236, "ticker_id": 8968, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:28.916927+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.17, "market_cap": 67646541.11, "market_cap_usd": 67646541.11, "enterprise_value": 74105050.11, "shares_outstanding": 10963783, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 11.36509042, "ptbv_ratio": null, "ps_ratio": 159.97422571, "pcf_ratio": null, "pfcf_ratio": -15.56032242, "ev_ebitda": null, "ev_ebit": -1.17412711, "ev_sales": 175.24765965, "ev_fcf": -17.04593396, "earnings_yield": null, "fcf_yield": -0.05866502, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -1.45365949, "operating_margin": -149.25782589, "net_margin": -149.72707214, "ebitda_margin": null, "fcf_margin": -10.28090687, "roe": -10.63709923, "roa": -5.13121991, "roic": -3.8141667, "roc_greenblatt": null, "asset_turnover": 0.03427049, "cash_conversion": 0.06866432, "accruals_ratio": -4.77876283, "sbc_to_revenue": 129.37556963, "debt_to_equity": 1.07301566, "net_debt_to_ebitda": null, "debt_to_assets": 0.52367653, "interest_coverage": -94.80472769, "current_ratio": 0.08676157, "quick_ratio": 0.08676157, "net_debt": 6458509, "revenue_growth_1y": -0.67340995, "revenue_growth_3y_cagr": 0.4021236, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.70239918, "piotroski_f_score": 4, "altman_z_score": -27.84989914, "earnings_stability_5y": null, "revenue_stability_5y": 0.769746, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1976593, "price_return_3m": -0.62492401, "price_return_6m": -0.95126767, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.95614783, "distance_from_52w_low": 0.2074364, "relative_strength": null, "local_beta": 0.0287, "volatility_252d": 3.250662, "volatility_60d": 4.840437, "max_drawdown_12m": -0.96368159, "revenue_ttm": 422859, "gross_profit_ttm": -614693, "ebit_ttm": -63115015, "ebitda_ttm": null, "net_income_ttm": -63313440, "eps_diluted_ttm": -5.77478047, "operating_cash_flow_ttm": -4348921, "capital_expenditure_ttm": 1547, "fcf_ttm": -4347374, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 665737, "cash_and_equivalents": 3066, "total_current_assets": 554123, "total_current_liabilities": 6386733, "net_ppe": null, "total_assets": 12338867, "total_debt": 6461575, "total_equity": 5952134, "net_working_capital": 625899, "book_value_per_share": 0.54289053, "retained_earnings": -147995954, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -5806771, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "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": 65, "quality_composite": 66, "momentum_composite": 66, "growth_composite": 66, "yield_composite": 65, "svqf_composite": 74, "vc1_composite": 66, "vc2_composite": 66, "vc3_composite": 66, "trending_value_composite": null, "overall_composite": 81, "factor_coverage": 0.727, "signal_confidence": 0.65, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 63, "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": "2026-06-07T00:26:01.333361+00:00", "is_restated": false, "income_statement": { "revenue": 422859, "cost_of_revenue": 1037552, "gross_profit": -614693, "ebit": -63115015, "ebitda": null, "pretax_income": -63313440, "tax_provision": null, "net_income": -63313440, "net_income_to_common": -63313440, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3066, "total_current_assets": 554123, "total_assets": 12338867, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 6386733, "total_equity": 5952134, "shares_outstanding": 10963783, "goodwill_and_intangibles": 11758905 }, "cash_flow": { "operating_cash_flow": -4348921, "capital_expenditure": 1547, "free_cash_flow": -4347374, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 203153, "ticker_id": 8968, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:26:01.333361+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-63313440", "grossProfit": "-614693", "depreciation": "None", "totalRevenue": "422859", "costOfRevenue": "1037552", "interestIncome": "None", "incomeBeforeTax": "-63313440", "interestExpense": "665737", "operatingIncome": "-63115015", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "GBP", "netInterestIncome": "-665737", "nonInterestIncome": "None", "operatingExpenses": "63537874", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "626263", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1037552", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "59862494", "netIncomeFromContinuingOperations": "-63313440" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12338867", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11758905", "reportedCurrency": "GBP", "retainedEarnings": "-147995954", "totalLiabilities": "6386733", "otherCurrentAssets": "24144", "totalCurrentAssets": "554123", "currentLongTermDebt": "2206738", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11784744", "currentAccountsPayable": "4069330", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "5952134", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "6386733", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "3066", "commonStockSharesOutstanding": "10963783", "intangibleAssetsExcludingGoodwill": "11758905", "cashAndCashEquivalentsAtCarryingValue": "3066", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63313440", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-4348921", "capitalExpenditures": "1547", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4325468", "cashflowFromInvestment": "None", "stockBasedCompensation": "54707624", "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": "2011565", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 422859, "cost_of_revenue": 1037552, "gross_profit": -614693, "research_and_development": 626263, "selling_general_admin": 59862494, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -63115015, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 665737, "interest_income": null, "other_non_operating": null, "pretax_income": -63313440, "tax_provision": null, "effective_tax_rate": null, "net_income": -63313440, "net_income_continuing_ops": -63313440, "net_income_to_common": -63313440, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3066, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 554123, "net_ppe": null, "goodwill": null, "intangible_assets": 11758905, "goodwill_and_intangibles": 11758905, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11784744, "total_assets": 12338867, "short_term_debt": null, "accounts_payable": 4069330, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6386733, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 6386733, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -147995954, "total_equity": 5952134, "shares_outstanding": 10963783, "operating_cash_flow": -4348921, "stock_based_compensation": 54707624, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1547, "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": 4325468, "free_cash_flow": -4347374, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-63313440", "grossProfit": "-614693", "depreciation": "None", "totalRevenue": "422859", "costOfRevenue": "1037552", "interestIncome": "None", "incomeBeforeTax": "-63313440", "interestExpense": "665737", "operatingIncome": "-63115015", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "GBP", "netInterestIncome": "-665737", "nonInterestIncome": "None", "operatingExpenses": "63537874", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "626263", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1037552", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "59862494", "netIncomeFromContinuingOperations": "-63313440" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12338867", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11758905", "reportedCurrency": "GBP", "retainedEarnings": "-147995954", "totalLiabilities": "6386733", "otherCurrentAssets": "24144", "totalCurrentAssets": "554123", "currentLongTermDebt": "2206738", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11784744", "currentAccountsPayable": "4069330", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "5952134", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "6386733", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "3066", "commonStockSharesOutstanding": "10963783", "intangibleAssetsExcludingGoodwill": "11758905", "cashAndCashEquivalentsAtCarryingValue": "3066", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63313440", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-4348921", "capitalExpenditures": "1547", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4325468", "cashflowFromInvestment": "None", "stockBasedCompensation": "54707624", "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": "2011565", "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": "2026-06-07T00:26:01.333361+00:00", "is_restated": false, "income_statement": { "revenue": 1294770, "cost_of_revenue": 5593851, "gross_profit": -4299081, "ebit": -11384068, "ebitda": -9368191, "pretax_income": -12074991, "tax_provision": null, "net_income": -12074991, "net_income_to_common": -12074991, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28066, "total_current_assets": 177661, "total_assets": 13972421, "short_term_debt": 4257655, "long_term_debt": null, "total_debt": 4257655, "total_liabilities": 6546815, "total_equity": 7425606, "shares_outstanding": 23285257, "goodwill_and_intangibles": 13758905 }, "cash_flow": { "operating_cash_flow": -2159165, "capital_expenditure": 5930, "free_cash_flow": -2153235, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 203156, "ticker_id": 8968, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:26:01.333361+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11384068", "ebitda": "-9368191", "netIncome": "-12074991", "grossProfit": "-4299081", "depreciation": "None", "totalRevenue": "1294770", "costOfRevenue": "5593851", "interestIncome": "None", "incomeBeforeTax": "-12074991", "interestExpense": "690923", "operatingIncome": "-10937482", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "GBP", "netInterestIncome": "-690923", "nonInterestIncome": "None", "operatingExpenses": "6638401", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "229426", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5593851", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2015877", "sellingGeneralAndAdministrative": "4073211", "netIncomeFromContinuingOperations": "-12074991" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "91487039", "currentDebt": "None", "investments": "None", "totalAssets": "13972421", "longTermDebt": "None", "shortTermDebt": "4257655", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "13758905", "reportedCurrency": "GBP", "retainedEarnings": "-84061433", "totalLiabilities": "6546815", "otherCurrentAssets": "63559", "totalCurrentAssets": "177661", "currentLongTermDebt": "4257655", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86036", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13794758", "currentAccountsPayable": "1627450", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4257655", "totalShareholderEquity": "7425606", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "271412", "totalCurrentLiabilities": "6156517", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "390298", "cashAndShortTermInvestments": "28066", "commonStockSharesOutstanding": "23285257", "intangibleAssetsExcludingGoodwill": "13758905", "cashAndCashEquivalentsAtCarryingValue": "28066", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12074991", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-2159165", "capitalExpenditures": "5930", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2053750", "cashflowFromInvestment": "-5930", "stockBasedCompensation": "5595781", "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": "2015877", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1294770, "cost_of_revenue": 5593851, "gross_profit": -4299081, "research_and_development": 229426, "selling_general_admin": 4073211, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11384068, "depreciation_amortisation": 2015877, "ebitda": -9368191, "interest_expense": 690923, "interest_income": null, "other_non_operating": null, "pretax_income": -12074991, "tax_provision": null, "effective_tax_rate": null, "net_income": -12074991, "net_income_continuing_ops": -12074991, "net_income_to_common": -12074991, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28066, "short_term_investments": null, "net_receivables": 86036, "inventory": null, "other_current_assets": null, "total_current_assets": 177661, "net_ppe": null, "goodwill": null, "intangible_assets": 13758905, "goodwill_and_intangibles": 13758905, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13794758, "total_assets": 13972421, "short_term_debt": 4257655, "accounts_payable": 1627450, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6156517, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 390298, "total_liabilities": 6546815, "total_debt": 4257655, "preferred_stock": null, "minority_interest": null, "retained_earnings": -84061433, "total_equity": 7425606, "shares_outstanding": 23285257, "operating_cash_flow": -2159165, "stock_based_compensation": 5595781, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5930, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5930, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2053750, "free_cash_flow": -2153235, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11384068", "ebitda": "-9368191", "netIncome": "-12074991", "grossProfit": "-4299081", "depreciation": "None", "totalRevenue": "1294770", "costOfRevenue": "5593851", "interestIncome": "None", "incomeBeforeTax": "-12074991", "interestExpense": "690923", "operatingIncome": "-10937482", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "GBP", "netInterestIncome": "-690923", "nonInterestIncome": "None", "operatingExpenses": "6638401", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "229426", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5593851", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2015877", "sellingGeneralAndAdministrative": "4073211", "netIncomeFromContinuingOperations": "-12074991" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "91487039", "currentDebt": "None", "investments": "None", "totalAssets": "13972421", "longTermDebt": "None", "shortTermDebt": "4257655", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "13758905", "reportedCurrency": "GBP", "retainedEarnings": "-84061433", "totalLiabilities": "6546815", "otherCurrentAssets": "63559", "totalCurrentAssets": "177661", "currentLongTermDebt": "4257655", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86036", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13794758", "currentAccountsPayable": "1627450", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4257655", "totalShareholderEquity": "7425606", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "271412", "totalCurrentLiabilities": "6156517", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "390298", "cashAndShortTermInvestments": "28066", "commonStockSharesOutstanding": "23285257", "intangibleAssetsExcludingGoodwill": "13758905", "cashAndCashEquivalentsAtCarryingValue": "28066", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12074991", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-2159165", "capitalExpenditures": "5930", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2053750", "cashflowFromInvestment": "-5930", "stockBasedCompensation": "5595781", "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": "2015877", "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": "2026-06-07T00:26:01.333361+00:00", "is_restated": false, "income_statement": { "revenue": 1452669, "cost_of_revenue": 26946774, "gross_profit": -25494105, "ebit": -60890328, "ebitda": -58881760, "pretax_income": -61371299, "tax_provision": null, "net_income": -61371299, "net_income_to_common": -61371299, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 139411, "total_current_assets": 866430, "total_assets": 16671137, "short_term_debt": 9401899, "long_term_debt": null, "total_debt": 9401899, "total_liabilities": 11460670, "total_equity": 5210467, "shares_outstanding": 23285257, "goodwill_and_intangibles": 15764385 }, "cash_flow": { "operating_cash_flow": -3489770, "capital_expenditure": 30743, "free_cash_flow": -3459027, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 203158, "ticker_id": 8968, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:26:01.333361+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-60890328", "ebitda": "-58881760", "netIncome": "-61371299", "grossProfit": "-25494105", "depreciation": "None", "totalRevenue": "1452669", "costOfRevenue": "26946774", "interestIncome": "None", "incomeBeforeTax": "-61371299", "interestExpense": "480971", "operatingIncome": "-61273588", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "GBP", "netInterestIncome": "-480971", "nonInterestIncome": "None", "operatingExpenses": "35779483", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "514433", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26946774", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2008568", "sellingGeneralAndAdministrative": "3059581", "netIncomeFromContinuingOperations": "-61371299" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "77196909", "currentDebt": "None", "investments": "None", "totalAssets": "16671137", "longTermDebt": "None", "shortTermDebt": "9401899", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "15764385", "reportedCurrency": "GBP", "retainedEarnings": "-71986442", "totalLiabilities": "11460670", "otherCurrentAssets": "60558", "totalCurrentAssets": "866430", "currentLongTermDebt": "9401899", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "666461", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15804707", "currentAccountsPayable": "1064293", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9401899", "totalShareholderEquity": "5210467", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "604180", "totalCurrentLiabilities": "11070372", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "390298", "cashAndShortTermInvestments": "139411", "commonStockSharesOutstanding": "23285257", "intangibleAssetsExcludingGoodwill": "15764385", "cashAndCashEquivalentsAtCarryingValue": "139411", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61371299", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-3489770", "capitalExpenditures": "30743", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3220499", "cashflowFromInvestment": "-30743", "stockBasedCompensation": "55855391", "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": "2008568", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1452669, "cost_of_revenue": 26946774, "gross_profit": -25494105, "research_and_development": 514433, "selling_general_admin": 3059581, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -60890328, "depreciation_amortisation": 2008568, "ebitda": -58881760, "interest_expense": 480971, "interest_income": null, "other_non_operating": null, "pretax_income": -61371299, "tax_provision": null, "effective_tax_rate": null, "net_income": -61371299, "net_income_continuing_ops": -61371299, "net_income_to_common": -61371299, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 139411, "short_term_investments": null, "net_receivables": 666461, "inventory": null, "other_current_assets": null, "total_current_assets": 866430, "net_ppe": null, "goodwill": null, "intangible_assets": 15764385, "goodwill_and_intangibles": 15764385, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15804707, "total_assets": 16671137, "short_term_debt": 9401899, "accounts_payable": 1064293, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11070372, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 390298, "total_liabilities": 11460670, "total_debt": 9401899, "preferred_stock": null, "minority_interest": null, "retained_earnings": -71986442, "total_equity": 5210467, "shares_outstanding": 23285257, "operating_cash_flow": -3489770, "stock_based_compensation": 55855391, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30743, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30743, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3220499, "free_cash_flow": -3459027, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-60890328", "ebitda": "-58881760", "netIncome": "-61371299", "grossProfit": "-25494105", "depreciation": "None", "totalRevenue": "1452669", "costOfRevenue": "26946774", "interestIncome": "None", "incomeBeforeTax": "-61371299", "interestExpense": "480971", "operatingIncome": "-61273588", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "GBP", "netInterestIncome": "-480971", "nonInterestIncome": "None", "operatingExpenses": "35779483", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "514433", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26946774", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2008568", "sellingGeneralAndAdministrative": "3059581", "netIncomeFromContinuingOperations": "-61371299" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "77196909", "currentDebt": "None", "investments": "None", "totalAssets": "16671137", "longTermDebt": "None", "shortTermDebt": "9401899", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "15764385", "reportedCurrency": "GBP", "retainedEarnings": "-71986442", "totalLiabilities": "11460670", "otherCurrentAssets": "60558", "totalCurrentAssets": "866430", "currentLongTermDebt": "9401899", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "666461", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15804707", "currentAccountsPayable": "1064293", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9401899", "totalShareholderEquity": "5210467", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "604180", "totalCurrentLiabilities": "11070372", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "390298", "cashAndShortTermInvestments": "139411", "commonStockSharesOutstanding": "23285257", "intangibleAssetsExcludingGoodwill": "15764385", "cashAndCashEquivalentsAtCarryingValue": "139411", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61371299", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-3489770", "capitalExpenditures": "30743", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3220499", "cashflowFromInvestment": "-30743", "stockBasedCompensation": "55855391", "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": "2008568", "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": "2026-06-07T00:26:01.333361+00:00", "is_restated": false, "income_statement": { "revenue": 153404, "cost_of_revenue": 137043, "gross_profit": 16361, "ebit": -8510078, "ebitda": -6507949, "pretax_income": -8769888, "tax_provision": null, "net_income": -8769888, "net_income_to_common": -8769888, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 439425, "total_current_assets": 862389, "total_assets": 18644921, "short_term_debt": 6364742, "long_term_debt": null, "total_debt": 6364742, "total_liabilities": 7783248, "total_equity": 10861673, "shares_outstanding": 23285257, "goodwill_and_intangibles": 17764385 }, "cash_flow": { "operating_cash_flow": -5993254, "capital_expenditure": 20276, "free_cash_flow": -5972978, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 203159, "ticker_id": 8968, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:26:01.333361+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8510078", "ebitda": "-6507949", "netIncome": "-8769888", "grossProfit": "16361", "depreciation": "None", "totalRevenue": "153404", "costOfRevenue": "137043", "interestIncome": "None", "incomeBeforeTax": "-8769888", "interestExpense": "259810", "operatingIncome": "-8495619", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "GBP", "netInterestIncome": "-259810", "nonInterestIncome": "None", "operatingExpenses": "8511980", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "267101", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137043", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2002129", "sellingGeneralAndAdministrative": "4382299", "netIncomeFromContinuingOperations": "-8769888" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "20777144", "currentDebt": "None", "investments": "None", "totalAssets": "18644921", "longTermDebt": "None", "shortTermDebt": "6364742", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "17764385", "reportedCurrency": "GBP", "retainedEarnings": "-9915471", "totalLiabilities": "7783248", "otherCurrentAssets": "75873", "totalCurrentAssets": "862389", "currentLongTermDebt": "6364742", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "347090", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17782532", "currentAccountsPayable": "1223439", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6364742", "totalShareholderEquity": "10861673", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "195068", "totalCurrentLiabilities": "7783249", "otherNonCurrentLiabilities": "-1", "totalNonCurrentLiabilities": "-1", "cashAndShortTermInvestments": "439425", "commonStockSharesOutstanding": "23285257", "intangibleAssetsExcludingGoodwill": "17764385", "cashAndCashEquivalentsAtCarryingValue": "439425", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8769888", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-5993254", "capitalExpenditures": "20276", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6300000", "cashflowFromInvestment": "-20276", "stockBasedCompensation": "145802", "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": "2002129", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 153404, "cost_of_revenue": 137043, "gross_profit": 16361, "research_and_development": 267101, "selling_general_admin": 4382299, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8510078, "depreciation_amortisation": 2002129, "ebitda": -6507949, "interest_expense": 259810, "interest_income": null, "other_non_operating": null, "pretax_income": -8769888, "tax_provision": null, "effective_tax_rate": null, "net_income": -8769888, "net_income_continuing_ops": -8769888, "net_income_to_common": -8769888, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 439425, "short_term_investments": null, "net_receivables": 347090, "inventory": null, "other_current_assets": null, "total_current_assets": 862389, "net_ppe": null, "goodwill": null, "intangible_assets": 17764385, "goodwill_and_intangibles": 17764385, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17782532, "total_assets": 18644921, "short_term_debt": 6364742, "accounts_payable": 1223439, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7783249, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": -1, "total_liabilities": 7783248, "total_debt": 6364742, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9915471, "total_equity": 10861673, "shares_outstanding": 23285257, "operating_cash_flow": -5993254, "stock_based_compensation": 145802, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20276, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20276, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6300000, "free_cash_flow": -5972978, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8510078", "ebitda": "-6507949", "netIncome": "-8769888", "grossProfit": "16361", "depreciation": "None", "totalRevenue": "153404", "costOfRevenue": "137043", "interestIncome": "None", "incomeBeforeTax": "-8769888", "interestExpense": "259810", "operatingIncome": "-8495619", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "GBP", "netInterestIncome": "-259810", "nonInterestIncome": "None", "operatingExpenses": "8511980", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "267101", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137043", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2002129", "sellingGeneralAndAdministrative": "4382299", "netIncomeFromContinuingOperations": "-8769888" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "20777144", "currentDebt": "None", "investments": "None", "totalAssets": "18644921", "longTermDebt": "None", "shortTermDebt": "6364742", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "17764385", "reportedCurrency": "GBP", "retainedEarnings": "-9915471", "totalLiabilities": "7783248", "otherCurrentAssets": "75873", "totalCurrentAssets": "862389", "currentLongTermDebt": "6364742", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "347090", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17782532", "currentAccountsPayable": "1223439", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6364742", "totalShareholderEquity": "10861673", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "195068", "totalCurrentLiabilities": "7783249", "otherNonCurrentLiabilities": "-1", "totalNonCurrentLiabilities": "-1", "cashAndShortTermInvestments": "439425", "commonStockSharesOutstanding": "23285257", "intangibleAssetsExcludingGoodwill": "17764385", "cashAndCashEquivalentsAtCarryingValue": "439425", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8769888", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-5993254", "capitalExpenditures": "20276", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6300000", "cashflowFromInvestment": "-20276", "stockBasedCompensation": "145802", "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": "2002129", "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": "2026-06-07T00:26:01.333361+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3066, "total_current_assets": 554123, "total_assets": 12338867, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 6386733, "total_equity": 5952134, "shares_outstanding": 10963783, "goodwill_and_intangibles": 11758905 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 203152, "ticker_id": 8968, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:26:01.333361+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12338867", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11758905", "reportedCurrency": "GBP", "retainedEarnings": "-147995954", "totalLiabilities": "6386733", "otherCurrentAssets": "24144", "totalCurrentAssets": "554123", "currentLongTermDebt": "2206738", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11784744", "currentAccountsPayable": "4069330", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "5952134", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "6386733", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "3066", "commonStockSharesOutstanding": "10963783", "intangibleAssetsExcludingGoodwill": "11758905", "cashAndCashEquivalentsAtCarryingValue": "3066", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3066, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 554123, "net_ppe": null, "goodwill": null, "intangible_assets": 11758905, "goodwill_and_intangibles": 11758905, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11784744, "total_assets": 12338867, "short_term_debt": null, "accounts_payable": 4069330, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6386733, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 6386733, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -147995954, "total_equity": 5952134, "shares_outstanding": 10963783, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12338867", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11758905", "reportedCurrency": "GBP", "retainedEarnings": "-147995954", "totalLiabilities": "6386733", "otherCurrentAssets": "24144", "totalCurrentAssets": "554123", "currentLongTermDebt": "2206738", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11784744", "currentAccountsPayable": "4069330", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "5952134", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "6386733", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "3066", "commonStockSharesOutstanding": "10963783", "intangibleAssetsExcludingGoodwill": "11758905", "cashAndCashEquivalentsAtCarryingValue": "3066", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:26:01.333361+00:00", "is_restated": false, "income_statement": { "revenue": 266140, "cost_of_revenue": 1204958, "gross_profit": -938817, "ebit": -3417817, "ebitda": -2467271, "pretax_income": -3754387, "tax_provision": null, "net_income": -3754387, "net_income_to_common": -3754387, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102478, "total_current_assets": 166347, "total_assets": 12940755, "short_term_debt": 6461575, "long_term_debt": null, "total_debt": 6461575, "total_liabilities": 9222202, "total_equity": 3718553, "shares_outstanding": 23285257, "goodwill_and_intangibles": 12743858 }, "cash_flow": { "operating_cash_flow": -1866648, "capital_expenditure": 435, "free_cash_flow": -1866213, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 203154, "ticker_id": 8968, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:26:01.333361+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3417817", "ebitda": "-2467271", "netIncome": "-3754387", "grossProfit": "-938817", "depreciation": "None", "totalRevenue": "266140", "costOfRevenue": "1204958", "interestIncome": "None", "incomeBeforeTax": "-3754387", "interestExpense": "336570", "operatingIncome": "-3282157", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2343339", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "259423", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1204958", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "950546", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "91648500", "currentDebt": "None", "investments": "None", "totalAssets": "12940755", "longTermDebt": "None", "shortTermDebt": "6461575", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "12743858", "reportedCurrency": "GBP", "retainedEarnings": "-87929946", "totalLiabilities": "9222202", "otherCurrentAssets": "32051", "totalCurrentAssets": "166347", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31817", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12774407", "currentAccountsPayable": "1806339", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6461575", "totalShareholderEquity": "3718553", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "564449", "totalCurrentLiabilities": "8832364", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "389837", "cashAndShortTermInvestments": "102478", "commonStockSharesOutstanding": "23285257", "intangibleAssetsExcludingGoodwill": "12743858", "cashAndCashEquivalentsAtCarryingValue": "102478", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3754387", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1866648", "capitalExpenditures": "435", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1937525", "cashflowFromInvestment": "-431.50", "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": "950546", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 266140, "cost_of_revenue": 1204958, "gross_profit": -938817, "research_and_development": 259423, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3417817, "depreciation_amortisation": 950546, "ebitda": -2467271, "interest_expense": 336570, "interest_income": null, "other_non_operating": null, "pretax_income": -3754387, "tax_provision": null, "effective_tax_rate": null, "net_income": -3754387, "net_income_continuing_ops": null, "net_income_to_common": -3754387, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102478, "short_term_investments": null, "net_receivables": 31817, "inventory": null, "other_current_assets": null, "total_current_assets": 166347, "net_ppe": null, "goodwill": null, "intangible_assets": 12743858, "goodwill_and_intangibles": 12743858, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12774407, "total_assets": 12940755, "short_term_debt": 6461575, "accounts_payable": 1806339, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8832364, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 389837, "total_liabilities": 9222202, "total_debt": 6461575, "preferred_stock": null, "minority_interest": null, "retained_earnings": -87929946, "total_equity": 3718553, "shares_outstanding": 23285257, "operating_cash_flow": -1866648, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 435, "acquisitions": null, "other_investing": null, "investing_cash_flow": -431.5, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1937525, "free_cash_flow": -1866213, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3417817", "ebitda": "-2467271", "netIncome": "-3754387", "grossProfit": "-938817", "depreciation": "None", "totalRevenue": "266140", "costOfRevenue": "1204958", "interestIncome": "None", "incomeBeforeTax": "-3754387", "interestExpense": "336570", "operatingIncome": "-3282157", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2343339", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "259423", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1204958", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "950546", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "91648500", "currentDebt": "None", "investments": "None", "totalAssets": "12940755", "longTermDebt": "None", "shortTermDebt": "6461575", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "12743858", "reportedCurrency": "GBP", "retainedEarnings": "-87929946", "totalLiabilities": "9222202", "otherCurrentAssets": "32051", "totalCurrentAssets": "166347", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31817", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12774407", "currentAccountsPayable": "1806339", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6461575", "totalShareholderEquity": "3718553", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "564449", "totalCurrentLiabilities": "8832364", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "389837", "cashAndShortTermInvestments": "102478", "commonStockSharesOutstanding": "23285257", "intangibleAssetsExcludingGoodwill": "12743858", "cashAndCashEquivalentsAtCarryingValue": "102478", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3754387", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1866648", "capitalExpenditures": "435", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1937525", "cashflowFromInvestment": "-431.50", "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": "950546", "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": "2026-06-07T00:26:01.333361+00:00", "is_restated": false, "income_statement": { "revenue": 545267, "cost_of_revenue": 4533354, "gross_profit": -3988085, "ebit": -7129609.7, "ebitda": -6089853.7, "pretax_income": -7323523, "tax_provision": null, "net_income": -7323523, "net_income_to_common": -7323523, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28087, "total_current_assets": 177799, "total_assets": 13983323, "short_term_debt": 4260977, "long_term_debt": null, "total_debt": 4260977, "total_liabilities": 6551923, "total_equity": 7431399, "shares_outstanding": 23285257, "goodwill_and_intangibles": 13769643 }, "cash_flow": { "operating_cash_flow": -1556095, "capital_expenditure": 6117, "free_cash_flow": -1549978, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 203155, "ticker_id": 8968, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:26:01.333361+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7129609.70", "ebitda": "-6089853.70", "netIncome": "-7323523", "grossProfit": "-3988085", "depreciation": "None", "totalRevenue": "545267", "costOfRevenue": "4533354", "interestIncome": "None", "incomeBeforeTax": "-7323523", "interestExpense": "193915", "operatingIncome": "-6733587", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2745500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "116837", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4533354", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1039756", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "91558427", "currentDebt": "None", "investments": "None", "totalAssets": "13983323", "longTermDebt": "None", "shortTermDebt": "4260977", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "13769643", "reportedCurrency": "GBP", "retainedEarnings": "-84127026", "totalLiabilities": "6551923", "otherCurrentAssets": "63609", "totalCurrentAssets": "177799", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86102", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13805523", "currentAccountsPayable": "1628719", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4260977", "totalShareholderEquity": "7431399", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "271623", "totalCurrentLiabilities": "6161320", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "390602", "cashAndShortTermInvestments": "28087", "commonStockSharesOutstanding": "23285257", "intangibleAssetsExcludingGoodwill": "13769643", "cashAndCashEquivalentsAtCarryingValue": "28087", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7323523", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1556095", "capitalExpenditures": "6117", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1549368", "cashflowFromInvestment": "-6116", "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": "1039756", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 545267, "cost_of_revenue": 4533354, "gross_profit": -3988085, "research_and_development": 116837, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7129609.7, "depreciation_amortisation": 1039756, "ebitda": -6089853.7, "interest_expense": 193915, "interest_income": null, "other_non_operating": null, "pretax_income": -7323523, "tax_provision": null, "effective_tax_rate": null, "net_income": -7323523, "net_income_continuing_ops": null, "net_income_to_common": -7323523, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28087, "short_term_investments": null, "net_receivables": 86102, "inventory": null, "other_current_assets": null, "total_current_assets": 177799, "net_ppe": null, "goodwill": null, "intangible_assets": 13769643, "goodwill_and_intangibles": 13769643, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13805523, "total_assets": 13983323, "short_term_debt": 4260977, "accounts_payable": 1628719, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6161320, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 390602, "total_liabilities": 6551923, "total_debt": 4260977, "preferred_stock": null, "minority_interest": null, "retained_earnings": -84127026, "total_equity": 7431399, "shares_outstanding": 23285257, "operating_cash_flow": -1556095, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6117, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6116, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1549368, "free_cash_flow": -1549978, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7129609.70", "ebitda": "-6089853.70", "netIncome": "-7323523", "grossProfit": "-3988085", "depreciation": "None", "totalRevenue": "545267", "costOfRevenue": "4533354", "interestIncome": "None", "incomeBeforeTax": "-7323523", "interestExpense": "193915", "operatingIncome": "-6733587", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2745500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "116837", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4533354", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1039756", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "91558427", "currentDebt": "None", "investments": "None", "totalAssets": "13983323", "longTermDebt": "None", "shortTermDebt": "4260977", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "13769643", "reportedCurrency": "GBP", "retainedEarnings": "-84127026", "totalLiabilities": "6551923", "otherCurrentAssets": "63609", "totalCurrentAssets": "177799", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86102", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13805523", "currentAccountsPayable": "1628719", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4260977", "totalShareholderEquity": "7431399", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "271623", "totalCurrentLiabilities": "6161320", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "390602", "cashAndShortTermInvestments": "28087", "commonStockSharesOutstanding": "23285257", "intangibleAssetsExcludingGoodwill": "13769643", "cashAndCashEquivalentsAtCarryingValue": "28087", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7323523", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1556095", "capitalExpenditures": "6117", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1549368", "cashflowFromInvestment": "-6116", "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": "1039756", "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": "2026-06-07T00:26:01.333361+00:00", "is_restated": false, "income_statement": { "revenue": 765517, "cost_of_revenue": 3212081, "gross_profit": -2446564, "ebit": -4468364, "ebitda": -3461337, "pretax_income": -4970878.8, "tax_provision": null, "net_income": -4970878.8, "net_income_to_common": -4970878.8, "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": 23285257, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -663391, "capital_expenditure": 3.73, "free_cash_flow": -663387.27, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 203157, "ticker_id": 8968, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:26:01.333361+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4468364", "ebitda": "-3461337", "netIncome": "-4970878.80", "grossProfit": "-2446564", "depreciation": "None", "totalRevenue": "765517", "costOfRevenue": "3212081", "interestIncome": "None", "incomeBeforeTax": "-4970878.80", "interestExpense": "502515", "operatingIncome": "-4405764.90", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1959199", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "116058", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3212081", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1007027", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "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": "23285257", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4970878.80", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-663391", "capitalExpenditures": "3.73", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "562544", "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": "1007027", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 765517, "cost_of_revenue": 3212081, "gross_profit": -2446564, "research_and_development": 116058, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4468364, "depreciation_amortisation": 1007027, "ebitda": -3461337, "interest_expense": 502515, "interest_income": null, "other_non_operating": null, "pretax_income": -4970878.8, "tax_provision": null, "effective_tax_rate": null, "net_income": -4970878.8, "net_income_continuing_ops": null, "net_income_to_common": -4970878.8, "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": 23285257, "operating_cash_flow": -663391, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3.73, "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": 562544, "free_cash_flow": -663387.27, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4468364", "ebitda": "-3461337", "netIncome": "-4970878.80", "grossProfit": "-2446564", "depreciation": "None", "totalRevenue": "765517", "costOfRevenue": "3212081", "interestIncome": "None", "incomeBeforeTax": "-4970878.80", "interestExpense": "502515", "operatingIncome": "-4405764.90", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1959199", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "116058", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3212081", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1007027", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "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": "23285257", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4970878.80", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-663391", "capitalExpenditures": "3.73", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "562544", "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": "1007027", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 4, "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" ] } } }