{ "ticker": { "uuid": "3aeab17f-7853-4365-82e9-bd09696097da", "symbol": "YMAT", "name": "J-Star Holding Co., Ltd. Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/3aeab17f-7853-4365-82e9-bd09696097da/", "api_url": "https://sharemaestro.com/factors/api/tickers/3aeab17f-7853-4365-82e9-bd09696097da/" }, "ticker_metadata": { "id": 9062, "uuid": "3aeab17f-7853-4365-82e9-bd09696097da", "symbol": "YMAT", "name": "J-Star Holding Co., Ltd. Ordinary Shares", "asset_type": "equity", "market_cap": 27469200, "stock_exchange_id": 2, "industry": "Specialty Chemicals", "sector": "Basic Materials", "description": "J-Star Holding Co., Ltd. manufactures and trades in bicycles, sports accessories, and carbon fiber composite products in Taiwan and internationally. The company is headquartered in Taichung, Taiwan.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "3aeab17f-7853-4365-82e9-bd09696097da", "symbol": "YMAT", "name": "J-Star Holding Co., Ltd. Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/3aeab17f-7853-4365-82e9-bd09696097da/", "api_url": "https://sharemaestro.com/factors/api/tickers/3aeab17f-7853-4365-82e9-bd09696097da/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.16, "value": 0.34, "quality": 0.33, "momentum": 0.33, "coverage": 0.667, "confidence": 0.596, "delta": null }, "headline_factors": { "price": 0.83, "market_cap": 14276321.21, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 2.9765, "piotroski_f_score": 3, "momentum_12_1": null, "volatility_252d": 4.7623 }, "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": 0.6429, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:30.988950+00:00", "batch_id": "" }, "size": { "price_close": 0.83, "market_cap": 14276321.21, "market_cap_usd": 14276321.21, "enterprise_value": 15206290.21, "shares_outstanding": 17200387, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.4382, "pcf_ratio": null, "pfcf_ratio": -5.1491, "ev_ebitda": null, "ev_ebit": -0.7374, "ev_sales": 1.5319, "ev_fcf": -5.4845, "earnings_yield": null, "fcf_yield": -0.1823, "price_to_sales": 1.4382, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.6528 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5406, "operating_margin": -2.0775, "net_margin": -2.0323, "ebitda_margin": null, "fcf_margin": -0.2793, "roe": 2.9765, "roa": -2.8187, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.3869, "cash_conversion": 0.1374, "accruals_ratio": -2.3773, "sbc_to_revenue": 0.0088, "piotroski_f_score": 3, "altman_z_score": -13.492, "earnings_stability_5y": null, "revenue_stability_5y": 0.4298, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.7498, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -2.056, "net_debt_to_ebitda": null, "debt_to_assets": 0.1436, "interest_coverage": -55.2148, "current_ratio": 0.4347, "quick_ratio": 0.3549, "net_debt": 929969, "local_beta": null, "volatility_252d": 4.7623, "volatility_60d": 6.5359, "max_drawdown_12m": -0.7155, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": -0.4348, "revenue_growth_3y_cagr": -0.3683, "revenue_growth_5y_cagr": -0.1485, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -1.5157, "revenue_growth": -0.4348, "earnings_growth": null }, "momentum": { "price_return_1m": 0.6374, "price_return_3m": 1.2928, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.4813, "distance_from_52w_low": 2.2397, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 9926519, "gross_profit_ttm": 5366166, "ebit_ttm": -20622118, "ebitda_ttm": null, "net_income_ttm": -20173616, "eps_diluted_ttm": -1.1729, "operating_cash_flow_ttm": -3159037, "capital_expenditure_ttm": 386445, "fcf_ttm": -2772592, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 373489, "cash_and_equivalents": 97669, "total_current_assets": 5609483, "total_current_liabilities": 12902986, "net_ppe": null, "total_assets": 7157176, "total_debt": 1027638, "total_equity": -6777635, "net_working_capital": 1814832, "book_value_per_share": -0.394, "retained_earnings": -24346913, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6780207, "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": 66, "quality_composite": 67, "momentum_composite": 67, "growth_composite": 67, "yield_composite": 66, "svqf_composite": 75, "vc1_composite": 66, "vc2_composite": 66, "vc3_composite": 66, "trending_value_composite": null, "overall_composite": 84, "quality_value_composite": 0.335, "os_score": 0.16, "value_percentile": 0.34, "quality_percentile": 0.33, "momentum_percentile": 0.33, "factor_coverage": 0.667, "signal_confidence": 0.596, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1610, "ticker_id": 9062, "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": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:30.988950+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.83, "market_cap": 14276321.21, "market_cap_usd": 14276321.21, "enterprise_value": 15206290.21, "shares_outstanding": 17200387, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.43820016, "pcf_ratio": null, "pfcf_ratio": -5.14908837, "ev_ebitda": null, "ev_ebit": -0.73737771, "ev_sales": 1.53188547, "ev_fcf": -5.48450339, "earnings_yield": null, "fcf_yield": -0.18233191, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.5405889, "operating_margin": -2.07747731, "net_margin": -2.03229511, "ebitda_margin": null, "fcf_margin": -0.27931161, "roe": 2.97649785, "roa": -2.81865585, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.38693236, "cash_conversion": 0.13743654, "accruals_ratio": -2.37727548, "sbc_to_revenue": 0.0088458, "debt_to_equity": -2.05599903, "net_debt_to_ebitda": null, "debt_to_assets": 0.14358149, "interest_coverage": -55.21479347, "current_ratio": 0.43474301, "quick_ratio": 0.35488801, "net_debt": 929969, "revenue_growth_1y": -0.43483674, "revenue_growth_3y_cagr": -0.36830214, "revenue_growth_5y_cagr": -0.14852347, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -1.51570251, "piotroski_f_score": 3, "altman_z_score": -13.49202577, "earnings_stability_5y": null, "revenue_stability_5y": 0.429767, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.63740383, "price_return_3m": 1.29281768, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.48125, "distance_from_52w_low": 2.23965652, "relative_strength": null, "local_beta": null, "volatility_252d": 4.76235, "volatility_60d": 6.535862, "max_drawdown_12m": -0.7155, "revenue_ttm": 9926519, "gross_profit_ttm": 5366166, "ebit_ttm": -20622118, "ebitda_ttm": null, "net_income_ttm": -20173616, "eps_diluted_ttm": -1.17285826, "operating_cash_flow_ttm": -3159037, "capital_expenditure_ttm": 386445, "fcf_ttm": -2772592, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 373489, "cash_and_equivalents": 97669, "total_current_assets": 5609483, "total_current_liabilities": 12902986, "net_ppe": null, "total_assets": 7157176, "total_debt": 1027638, "total_equity": -6777635, "net_working_capital": 1814832, "book_value_per_share": -0.39403968, "retained_earnings": -24346913, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6780207, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Basic Materials", "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": 66, "quality_composite": 67, "momentum_composite": 67, "growth_composite": 67, "yield_composite": 66, "svqf_composite": 75, "vc1_composite": 66, "vc2_composite": 66, "vc3_composite": 66, "trending_value_composite": null, "overall_composite": 84, "factor_coverage": 0.667, "signal_confidence": 0.596, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.83, "os": 0.16, "value": 0.34, "quality": 0.33, "momentum": 0.33, "confidence": 0.596, "coverage": 0.667, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 2.9765, "momentum_12_1": null, "complete_fields": { "id": 1610, "ticker_id": 9062, "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": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:30.988950+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.83, "market_cap": 14276321.21, "market_cap_usd": 14276321.21, "enterprise_value": 15206290.21, "shares_outstanding": 17200387, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.43820016, "pcf_ratio": null, "pfcf_ratio": -5.14908837, "ev_ebitda": null, "ev_ebit": -0.73737771, "ev_sales": 1.53188547, "ev_fcf": -5.48450339, "earnings_yield": null, "fcf_yield": -0.18233191, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.5405889, "operating_margin": -2.07747731, "net_margin": -2.03229511, "ebitda_margin": null, "fcf_margin": -0.27931161, "roe": 2.97649785, "roa": -2.81865585, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.38693236, "cash_conversion": 0.13743654, "accruals_ratio": -2.37727548, "sbc_to_revenue": 0.0088458, "debt_to_equity": -2.05599903, "net_debt_to_ebitda": null, "debt_to_assets": 0.14358149, "interest_coverage": -55.21479347, "current_ratio": 0.43474301, "quick_ratio": 0.35488801, "net_debt": 929969, "revenue_growth_1y": -0.43483674, "revenue_growth_3y_cagr": -0.36830214, "revenue_growth_5y_cagr": -0.14852347, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -1.51570251, "piotroski_f_score": 3, "altman_z_score": -13.49202577, "earnings_stability_5y": null, "revenue_stability_5y": 0.429767, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.63740383, "price_return_3m": 1.29281768, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.48125, "distance_from_52w_low": 2.23965652, "relative_strength": null, "local_beta": null, "volatility_252d": 4.76235, "volatility_60d": 6.535862, "max_drawdown_12m": -0.7155, "revenue_ttm": 9926519, "gross_profit_ttm": 5366166, "ebit_ttm": -20622118, "ebitda_ttm": null, "net_income_ttm": -20173616, "eps_diluted_ttm": -1.17285826, "operating_cash_flow_ttm": -3159037, "capital_expenditure_ttm": 386445, "fcf_ttm": -2772592, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 373489, "cash_and_equivalents": 97669, "total_current_assets": 5609483, "total_current_liabilities": 12902986, "net_ppe": null, "total_assets": 7157176, "total_debt": 1027638, "total_equity": -6777635, "net_working_capital": 1814832, "book_value_per_share": -0.39403968, "retained_earnings": -24346913, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6780207, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Basic Materials", "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": 66, "quality_composite": 67, "momentum_composite": 67, "growth_composite": 67, "yield_composite": 66, "svqf_composite": 75, "vc1_composite": 66, "vc2_composite": 66, "vc3_composite": 66, "trending_value_composite": null, "overall_composite": 84, "factor_coverage": 0.667, "signal_confidence": 0.596, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:32:09.172505+00:00", "is_restated": false, "income_statement": { "revenue": 9926519, "cost_of_revenue": 4560353, "gross_profit": 5366166, "ebit": -20622118, "ebitda": null, "pretax_income": -20168150, "tax_provision": null, "net_income": -20173616, "net_income_to_common": -20173616, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97669, "total_current_assets": 5609483, "total_assets": 7157176, "short_term_debt": null, "long_term_debt": 1027638, "total_debt": 1027638, "total_liabilities": 13934811, "total_equity": -6777635, "shares_outstanding": 17200387, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3159037, "capital_expenditure": 386445, "free_cash_flow": -2772592, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 206552, "ticker_id": 9062, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:32:09.172505+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-20173616", "grossProfit": "5366166", "depreciation": "None", "totalRevenue": "9926519", "costOfRevenue": "4560353", "interestIncome": "145953", "incomeBeforeTax": "-20168150", "interestExpense": "373489", "operatingIncome": "-20622118", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-227536", "nonInterestIncome": "None", "operatingExpenses": "30548637", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "879393", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4560353", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "5861622", "netIncomeFromContinuingOperations": "-20173616" }, "balance": { "goodwill": "None", "inventory": "1030368", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7157176", "longTermDebt": "1027638", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-24346913", "totalLiabilities": "13934811", "otherCurrentAssets": "None", "totalCurrentAssets": "5609483", "currentLongTermDebt": "11615224", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "3578974", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1547693", "currentAccountsPayable": "180954", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-6777635", "capitalLeaseObligations": "82078", "otherCurrentLiabilities": "13467", "totalCurrentLiabilities": "12902986", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1031825", "cashAndShortTermInvestments": "97669", "commonStockSharesOutstanding": "17200387", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "97669", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20173616", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-494201", "operatingCashflow": "-3159037", "capitalExpenditures": "386445", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6585892", "cashflowFromInvestment": "None", "stockBasedCompensation": "87808", "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": "389490", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9926519, "cost_of_revenue": 4560353, "gross_profit": 5366166, "research_and_development": 879393, "selling_general_admin": 5861622, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20622118, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 373489, "interest_income": null, "other_non_operating": null, "pretax_income": -20168150, "tax_provision": null, "effective_tax_rate": null, "net_income": -20173616, "net_income_continuing_ops": -20173616, "net_income_to_common": -20173616, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97669, "short_term_investments": null, "net_receivables": 3578974, "inventory": 1030368, "other_current_assets": null, "total_current_assets": 5609483, "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": 1547693, "total_assets": 7157176, "short_term_debt": null, "accounts_payable": 180954, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12902986, "long_term_debt": 1027638, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1031825, "total_liabilities": 13934811, "total_debt": 1027638, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24346913, "total_equity": -6777635, "shares_outstanding": 17200387, "operating_cash_flow": -3159037, "stock_based_compensation": 87808, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 386445, "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": 6585892, "free_cash_flow": -2772592, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-20173616", "grossProfit": "5366166", "depreciation": "None", "totalRevenue": "9926519", "costOfRevenue": "4560353", "interestIncome": "145953", "incomeBeforeTax": "-20168150", "interestExpense": "373489", "operatingIncome": "-20622118", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-227536", "nonInterestIncome": "None", "operatingExpenses": "30548637", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "879393", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4560353", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "5861622", "netIncomeFromContinuingOperations": "-20173616" }, "balance": { "goodwill": "None", "inventory": "1030368", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7157176", "longTermDebt": "1027638", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-24346913", "totalLiabilities": "13934811", "otherCurrentAssets": "None", "totalCurrentAssets": "5609483", "currentLongTermDebt": "11615224", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "3578974", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1547693", "currentAccountsPayable": "180954", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-6777635", "capitalLeaseObligations": "82078", "otherCurrentLiabilities": "13467", "totalCurrentLiabilities": "12902986", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1031825", "cashAndShortTermInvestments": "97669", "commonStockSharesOutstanding": "17200387", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "97669", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20173616", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-494201", "operatingCashflow": "-3159037", "capitalExpenditures": "386445", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6585892", "cashflowFromInvestment": "None", "stockBasedCompensation": "87808", "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": "389490", "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": "2026-06-07T00:32:09.172505+00:00", "is_restated": false, "income_statement": { "revenue": 17563985, "cost_of_revenue": 11933181, "gross_profit": 5630804, "ebit": 1512656, "ebitda": 1867602, "pretax_income": 1109725, "tax_provision": 5512, "net_income": 1104213, "net_income_to_common": 1104213, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 649106, "total_current_assets": 12709848, "total_assets": 24376382, "short_term_debt": 9206004, "long_term_debt": 995290, "total_debt": 10201294, "total_liabilities": 11377119, "total_equity": 12999263, "shares_outstanding": 17012887, "goodwill_and_intangibles": 2572 }, "cash_flow": { "operating_cash_flow": -3057726, "capital_expenditure": 32162, "free_cash_flow": -3025564, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 206555, "ticker_id": 9062, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:32:09.172505+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1512656", "ebitda": "1867602", "netIncome": "1104213", "grossProfit": "5630804", "depreciation": "None", "totalRevenue": "17563985", "costOfRevenue": "11933181", "interestIncome": "264610", "incomeBeforeTax": "1109725", "interestExpense": "402931", "operatingIncome": "1112438", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5512", "reportedCurrency": "USD", "netInterestIncome": "-138321", "nonInterestIncome": "None", "operatingExpenses": "4518366", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "677390", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11933181", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "354946", "sellingGeneralAndAdministrative": "2608919", "netIncomeFromContinuingOperations": "1104213" }, "balance": { "goodwill": "None", "inventory": "555680", "commonStock": "7881444", "currentDebt": "None", "investments": "None", "totalAssets": "24376382", "longTermDebt": "995290", "shortTermDebt": "9206004", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2572", "reportedCurrency": "USD", "retainedEarnings": "-3237380", "totalLiabilities": "11377119", "otherCurrentAssets": "2717835", "totalCurrentAssets": "12709848", "currentLongTermDebt": "9042229", "longTermInvestments": "1789804", "shortTermInvestments": "None", "currentNetReceivables": "8787227", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11666534", "currentAccountsPayable": "209567", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10201294", "totalShareholderEquity": "12999263", "capitalLeaseObligations": "163775", "otherCurrentLiabilities": "831075", "totalCurrentLiabilities": "10370847", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1006272", "cashAndShortTermInvestments": "649106", "commonStockSharesOutstanding": "17012887", "intangibleAssetsExcludingGoodwill": "2572", "cashAndCashEquivalentsAtCarryingValue": "649106", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1109725", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-379402", "operatingCashflow": "-3057726", "capitalExpenditures": "32162", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1410473", "cashflowFromInvestment": "1811062", "stockBasedCompensation": "131712", "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": "354946", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17563985, "cost_of_revenue": 11933181, "gross_profit": 5630804, "research_and_development": 677390, "selling_general_admin": 2608919, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1512656, "depreciation_amortisation": 354946, "ebitda": 1867602, "interest_expense": 402931, "interest_income": null, "other_non_operating": null, "pretax_income": 1109725, "tax_provision": 5512, "effective_tax_rate": null, "net_income": 1104213, "net_income_continuing_ops": 1104213, "net_income_to_common": 1104213, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 649106, "short_term_investments": null, "net_receivables": 8787227, "inventory": 555680, "other_current_assets": null, "total_current_assets": 12709848, "net_ppe": null, "goodwill": null, "intangible_assets": 2572, "goodwill_and_intangibles": 2572, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11666534, "total_assets": 24376382, "short_term_debt": 9206004, "accounts_payable": 209567, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10370847, "long_term_debt": 995290, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1006272, "total_liabilities": 11377119, "total_debt": 10201294, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3237380, "total_equity": 12999263, "shares_outstanding": 17012887, "operating_cash_flow": -3057726, "stock_based_compensation": 131712, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32162, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1811062, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1410473, "free_cash_flow": -3025564, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1512656", "ebitda": "1867602", "netIncome": "1104213", "grossProfit": "5630804", "depreciation": "None", "totalRevenue": "17563985", "costOfRevenue": "11933181", "interestIncome": "264610", "incomeBeforeTax": "1109725", "interestExpense": "402931", "operatingIncome": "1112438", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5512", "reportedCurrency": "USD", "netInterestIncome": "-138321", "nonInterestIncome": "None", "operatingExpenses": "4518366", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "677390", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11933181", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "354946", "sellingGeneralAndAdministrative": "2608919", "netIncomeFromContinuingOperations": "1104213" }, "balance": { "goodwill": "None", "inventory": "555680", "commonStock": "7881444", "currentDebt": "None", "investments": "None", "totalAssets": "24376382", "longTermDebt": "995290", "shortTermDebt": "9206004", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2572", "reportedCurrency": "USD", "retainedEarnings": "-3237380", "totalLiabilities": "11377119", "otherCurrentAssets": "2717835", "totalCurrentAssets": "12709848", "currentLongTermDebt": "9042229", "longTermInvestments": "1789804", "shortTermInvestments": "None", "currentNetReceivables": "8787227", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11666534", "currentAccountsPayable": "209567", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10201294", "totalShareholderEquity": "12999263", "capitalLeaseObligations": "163775", "otherCurrentLiabilities": "831075", "totalCurrentLiabilities": "10370847", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1006272", "cashAndShortTermInvestments": "649106", "commonStockSharesOutstanding": "17012887", "intangibleAssetsExcludingGoodwill": "2572", "cashAndCashEquivalentsAtCarryingValue": "649106", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1109725", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-379402", "operatingCashflow": "-3057726", "capitalExpenditures": "32162", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1410473", "cashflowFromInvestment": "1811062", "stockBasedCompensation": "131712", "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": "354946", "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": "2026-06-07T00:32:09.172505+00:00", "is_restated": false, "income_statement": { "revenue": 23777952, "cost_of_revenue": 20855842, "gross_profit": 2922110, "ebit": 1372702, "ebitda": 2359220, "pretax_income": 1035595, "tax_provision": -383048, "net_income": 1418643, "net_income_to_common": 1418643, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559462, "total_current_assets": 6493994, "total_assets": 21088906, "short_term_debt": 7130331, "long_term_debt": 920541, "total_debt": 8050872, "total_liabilities": 9236658, "total_equity": 11852248, "shares_outstanding": 17012887, "goodwill_and_intangibles": 11766 }, "cash_flow": { "operating_cash_flow": 7038650, "capital_expenditure": 110322, "free_cash_flow": 7148972, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 206558, "ticker_id": 9062, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:32:09.172505+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1372702", "ebitda": "2359220", "netIncome": "1418643", "grossProfit": "2922110", "depreciation": "None", "totalRevenue": "23777952", "costOfRevenue": "20855842", "interestIncome": "336375", "incomeBeforeTax": "1035595", "interestExpense": "808681", "operatingIncome": "-887660", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-383048", "reportedCurrency": "USD", "netInterestIncome": "-472306", "nonInterestIncome": "None", "operatingExpenses": "3809770", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "737363", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20855842", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "986518", "sellingGeneralAndAdministrative": "1822574", "netIncomeFromContinuingOperations": "1418643" }, "balance": { "goodwill": "None", "inventory": "187602", "commonStock": "7881444", "currentDebt": "None", "investments": "None", "totalAssets": "21088906", "longTermDebt": "920541", "shortTermDebt": "7130331", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "11766", "reportedCurrency": "USD", "retainedEarnings": "-4341593", "totalLiabilities": "9236658", "otherCurrentAssets": "1758393", "totalCurrentAssets": "6493994", "currentLongTermDebt": "7024586", "longTermInvestments": "1791262", "shortTermInvestments": "None", "currentNetReceivables": "3988537", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14594912", "currentAccountsPayable": "193767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8050872", "totalShareholderEquity": "11852248", "capitalLeaseObligations": "105745", "otherCurrentLiabilities": "695404", "totalCurrentLiabilities": "8295712", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "940946", "cashAndShortTermInvestments": "559462", "commonStockSharesOutstanding": "17012887", "intangibleAssetsExcludingGoodwill": "11766", "cashAndCashEquivalentsAtCarryingValue": "559462", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1035595", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "363974", "operatingCashflow": "7038650", "capitalExpenditures": "110322", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-780437", "cashflowFromInvestment": "-8571443", "stockBasedCompensation": "131712", "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": "986518", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23777952, "cost_of_revenue": 20855842, "gross_profit": 2922110, "research_and_development": 737363, "selling_general_admin": 1822574, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1372702, "depreciation_amortisation": 986518, "ebitda": 2359220, "interest_expense": 808681, "interest_income": null, "other_non_operating": null, "pretax_income": 1035595, "tax_provision": -383048, "effective_tax_rate": null, "net_income": 1418643, "net_income_continuing_ops": 1418643, "net_income_to_common": 1418643, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 559462, "short_term_investments": null, "net_receivables": 3988537, "inventory": 187602, "other_current_assets": null, "total_current_assets": 6493994, "net_ppe": null, "goodwill": null, "intangible_assets": 11766, "goodwill_and_intangibles": 11766, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14594912, "total_assets": 21088906, "short_term_debt": 7130331, "accounts_payable": 193767, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8295712, "long_term_debt": 920541, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 940946, "total_liabilities": 9236658, "total_debt": 8050872, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4341593, "total_equity": 11852248, "shares_outstanding": 17012887, "operating_cash_flow": 7038650, "stock_based_compensation": 131712, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110322, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8571443, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -780437, "free_cash_flow": 7148972, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1372702", "ebitda": "2359220", "netIncome": "1418643", "grossProfit": "2922110", "depreciation": "None", "totalRevenue": "23777952", "costOfRevenue": "20855842", "interestIncome": "336375", "incomeBeforeTax": "1035595", "interestExpense": "808681", "operatingIncome": "-887660", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-383048", "reportedCurrency": "USD", "netInterestIncome": "-472306", "nonInterestIncome": "None", "operatingExpenses": "3809770", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "737363", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20855842", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "986518", "sellingGeneralAndAdministrative": "1822574", "netIncomeFromContinuingOperations": "1418643" }, "balance": { "goodwill": "None", "inventory": "187602", "commonStock": "7881444", "currentDebt": "None", "investments": "None", "totalAssets": "21088906", "longTermDebt": "920541", "shortTermDebt": "7130331", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "11766", "reportedCurrency": "USD", "retainedEarnings": "-4341593", "totalLiabilities": "9236658", "otherCurrentAssets": "1758393", "totalCurrentAssets": "6493994", "currentLongTermDebt": "7024586", "longTermInvestments": "1791262", "shortTermInvestments": "None", "currentNetReceivables": "3988537", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14594912", "currentAccountsPayable": "193767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8050872", "totalShareholderEquity": "11852248", "capitalLeaseObligations": "105745", "otherCurrentLiabilities": "695404", "totalCurrentLiabilities": "8295712", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "940946", "cashAndShortTermInvestments": "559462", "commonStockSharesOutstanding": "17012887", "intangibleAssetsExcludingGoodwill": "11766", "cashAndCashEquivalentsAtCarryingValue": "559462", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1035595", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "363974", "operatingCashflow": "7038650", "capitalExpenditures": "110322", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-780437", "cashflowFromInvestment": "-8571443", "stockBasedCompensation": "131712", "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": "986518", "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": "2026-06-07T00:32:09.172505+00:00", "is_restated": false, "income_statement": { "revenue": 39379369, "cost_of_revenue": 30296031, "gross_profit": 9083338, "ebit": 580446, "ebitda": 3544769, "pretax_income": 257687, "tax_provision": 133382, "net_income": 124305, "net_income_to_common": 124305, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2949108, "total_current_assets": 29434896, "total_assets": 40744997, "short_term_debt": 8438253, "long_term_debt": 339145, "total_debt": 8777398, "total_liabilities": 30840892, "total_equity": 9904105, "shares_outstanding": 18512887, "goodwill_and_intangibles": 12609 }, "cash_flow": { "operating_cash_flow": 4043499, "capital_expenditure": 1228005, "free_cash_flow": 5271504, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 206559, "ticker_id": 9062, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:32:09.172505+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "580446", "ebitda": "3544769", "netIncome": "124305", "grossProfit": "9083338", "depreciation": "None", "totalRevenue": "39379369", "costOfRevenue": "30296031", "interestIncome": "12249", "incomeBeforeTax": "257687", "interestExpense": "322759", "operatingIncome": "88596", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "133382", "reportedCurrency": "USD", "netInterestIncome": "-310510", "nonInterestIncome": "None", "operatingExpenses": "8994742", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1391245", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30296031", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2964323", "sellingGeneralAndAdministrative": "6194276", "netIncomeFromContinuingOperations": "124305" }, "balance": { "goodwill": "None", "inventory": "19150760", "commonStock": "7881444", "currentDebt": "None", "investments": "None", "totalAssets": "40744997", "longTermDebt": "339145", "shortTermDebt": "8438253", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "12609", "reportedCurrency": "USD", "retainedEarnings": "-5760236", "totalLiabilities": "30840892", "otherCurrentAssets": "2859262", "totalCurrentAssets": "29434896", "currentLongTermDebt": "6331531", "longTermInvestments": "21758", "shortTermInvestments": "302228", "currentNetReceivables": "4475766", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11310101", "currentAccountsPayable": "5145407", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11162172", "totalShareholderEquity": "9904105", "capitalLeaseObligations": "4491496", "otherCurrentLiabilities": "12072995", "totalCurrentLiabilities": "28109472", "otherNonCurrentLiabilities": "-412859", "totalNonCurrentLiabilities": "2731420", "cashAndShortTermInvestments": "2949108", "commonStockSharesOutstanding": "18512887", "intangibleAssetsExcludingGoodwill": "12609", "cashAndCashEquivalentsAtCarryingValue": "2949108", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "257687", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "3511903", "operatingCashflow": "4043499", "capitalExpenditures": "1228005", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2031167", "cashflowFromInvestment": "-2018473", "stockBasedCompensation": "131712", "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": "2964323", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39379369, "cost_of_revenue": 30296031, "gross_profit": 9083338, "research_and_development": 1391245, "selling_general_admin": 6194276, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 580446, "depreciation_amortisation": 2964323, "ebitda": 3544769, "interest_expense": 322759, "interest_income": null, "other_non_operating": null, "pretax_income": 257687, "tax_provision": 133382, "effective_tax_rate": null, "net_income": 124305, "net_income_continuing_ops": 124305, "net_income_to_common": 124305, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2949108, "short_term_investments": 302228, "net_receivables": 4475766, "inventory": 19150760, "other_current_assets": null, "total_current_assets": 29434896, "net_ppe": null, "goodwill": null, "intangible_assets": 12609, "goodwill_and_intangibles": 12609, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11310101, "total_assets": 40744997, "short_term_debt": 8438253, "accounts_payable": 5145407, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28109472, "long_term_debt": 339145, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2731420, "total_liabilities": 30840892, "total_debt": 8777398, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5760236, "total_equity": 9904105, "shares_outstanding": 18512887, "operating_cash_flow": 4043499, "stock_based_compensation": 131712, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1228005, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2018473, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2031167, "free_cash_flow": 5271504, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "580446", "ebitda": "3544769", "netIncome": "124305", "grossProfit": "9083338", "depreciation": "None", "totalRevenue": "39379369", "costOfRevenue": "30296031", "interestIncome": "12249", "incomeBeforeTax": "257687", "interestExpense": "322759", "operatingIncome": "88596", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "133382", "reportedCurrency": "USD", "netInterestIncome": "-310510", "nonInterestIncome": "None", "operatingExpenses": "8994742", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1391245", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30296031", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2964323", "sellingGeneralAndAdministrative": "6194276", "netIncomeFromContinuingOperations": "124305" }, "balance": { "goodwill": "None", "inventory": "19150760", "commonStock": "7881444", "currentDebt": "None", "investments": "None", "totalAssets": "40744997", "longTermDebt": "339145", "shortTermDebt": "8438253", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "12609", "reportedCurrency": "USD", "retainedEarnings": "-5760236", "totalLiabilities": "30840892", "otherCurrentAssets": "2859262", "totalCurrentAssets": "29434896", "currentLongTermDebt": "6331531", "longTermInvestments": "21758", "shortTermInvestments": "302228", "currentNetReceivables": "4475766", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11310101", "currentAccountsPayable": "5145407", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11162172", "totalShareholderEquity": "9904105", "capitalLeaseObligations": "4491496", "otherCurrentLiabilities": "12072995", "totalCurrentLiabilities": "28109472", "otherNonCurrentLiabilities": "-412859", "totalNonCurrentLiabilities": "2731420", "cashAndShortTermInvestments": "2949108", "commonStockSharesOutstanding": "18512887", "intangibleAssetsExcludingGoodwill": "12609", "cashAndCashEquivalentsAtCarryingValue": "2949108", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "257687", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "3511903", "operatingCashflow": "4043499", "capitalExpenditures": "1228005", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2031167", "cashflowFromInvestment": "-2018473", "stockBasedCompensation": "131712", "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": "2964323", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:32:09.172505+00:00", "is_restated": false, "income_statement": { "revenue": 31328379, "cost_of_revenue": 22338204, "gross_profit": 8990175, "ebit": 252540, "ebitda": 1610529, "pretax_income": 27280, "tax_provision": 160182, "net_income": -132902, "net_income_to_common": -132902, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2850817, "total_current_assets": 33093797, "total_assets": 40425680, "short_term_debt": 6108645, "long_term_debt": 1066602, "total_debt": 7175247, "total_liabilities": 31153921, "total_equity": 9271759, "shares_outstanding": 19762887, "goodwill_and_intangibles": 14021 }, "cash_flow": { "operating_cash_flow": -539215, "capital_expenditure": 1278617, "free_cash_flow": 739402, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 206560, "ticker_id": 9062, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:32:09.172505+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "252540", "ebitda": "1610529", "netIncome": "-132902", "grossProfit": "8990175", "depreciation": "None", "totalRevenue": "31328379", "costOfRevenue": "22338204", "interestIncome": "2156", "incomeBeforeTax": "27280", "interestExpense": "225260", "operatingIncome": "-119796", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "160182", "reportedCurrency": "USD", "netInterestIncome": "-223104", "nonInterestIncome": "None", "operatingExpenses": "9109971", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1660330", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22338204", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1357989", "sellingGeneralAndAdministrative": "5080761", "netIncomeFromContinuingOperations": "-132902" }, "balance": { "goodwill": "None", "inventory": "23010057", "commonStock": "6805098", "currentDebt": "None", "investments": "None", "totalAssets": "40425680", "longTermDebt": "1066602", "shortTermDebt": "6108645", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "14021", "reportedCurrency": "USD", "retainedEarnings": "-5884541", "totalLiabilities": "31153921", "otherCurrentAssets": "2426420", "totalCurrentAssets": "33093797", "currentLongTermDebt": "5707934", "longTermInvestments": "21758", "shortTermInvestments": "273004", "currentNetReceivables": "4533499", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7331883", "currentAccountsPayable": "6109256", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7272816", "totalShareholderEquity": "9271759", "capitalLeaseObligations": "498280", "otherCurrentLiabilities": "15193893", "totalCurrentLiabilities": "29901371", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1252550", "cashAndShortTermInvestments": "2850817", "commonStockSharesOutstanding": "19762887", "intangibleAssetsExcludingGoodwill": "14021", "cashAndCashEquivalentsAtCarryingValue": "2850817", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27280", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-11310397", "operatingCashflow": "-539215", "capitalExpenditures": "1278617", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2919683", "cashflowFromInvestment": "-895927", "stockBasedCompensation": "131712", "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": "1357989", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 31328379, "cost_of_revenue": 22338204, "gross_profit": 8990175, "research_and_development": 1660330, "selling_general_admin": 5080761, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 252540, "depreciation_amortisation": 1357989, "ebitda": 1610529, "interest_expense": 225260, "interest_income": null, "other_non_operating": null, "pretax_income": 27280, "tax_provision": 160182, "effective_tax_rate": null, "net_income": -132902, "net_income_continuing_ops": -132902, "net_income_to_common": -132902, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2850817, "short_term_investments": 273004, "net_receivables": 4533499, "inventory": 23010057, "other_current_assets": null, "total_current_assets": 33093797, "net_ppe": null, "goodwill": null, "intangible_assets": 14021, "goodwill_and_intangibles": 14021, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7331883, "total_assets": 40425680, "short_term_debt": 6108645, "accounts_payable": 6109256, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29901371, "long_term_debt": 1066602, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1252550, "total_liabilities": 31153921, "total_debt": 7175247, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5884541, "total_equity": 9271759, "shares_outstanding": 19762887, "operating_cash_flow": -539215, "stock_based_compensation": 131712, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1278617, "acquisitions": null, "other_investing": null, "investing_cash_flow": -895927, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2919683, "free_cash_flow": 739402, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "252540", "ebitda": "1610529", "netIncome": "-132902", "grossProfit": "8990175", "depreciation": "None", "totalRevenue": "31328379", "costOfRevenue": "22338204", "interestIncome": "2156", "incomeBeforeTax": "27280", "interestExpense": "225260", "operatingIncome": "-119796", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "160182", "reportedCurrency": "USD", "netInterestIncome": "-223104", "nonInterestIncome": "None", "operatingExpenses": "9109971", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1660330", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22338204", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1357989", "sellingGeneralAndAdministrative": "5080761", "netIncomeFromContinuingOperations": "-132902" }, "balance": { "goodwill": "None", "inventory": "23010057", "commonStock": "6805098", "currentDebt": "None", "investments": "None", "totalAssets": "40425680", "longTermDebt": "1066602", "shortTermDebt": "6108645", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "14021", "reportedCurrency": "USD", "retainedEarnings": "-5884541", "totalLiabilities": "31153921", "otherCurrentAssets": "2426420", "totalCurrentAssets": "33093797", "currentLongTermDebt": "5707934", "longTermInvestments": "21758", "shortTermInvestments": "273004", "currentNetReceivables": "4533499", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7331883", "currentAccountsPayable": "6109256", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7272816", "totalShareholderEquity": "9271759", "capitalLeaseObligations": "498280", "otherCurrentLiabilities": "15193893", "totalCurrentLiabilities": "29901371", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1252550", "cashAndShortTermInvestments": "2850817", "commonStockSharesOutstanding": "19762887", "intangibleAssetsExcludingGoodwill": "14021", "cashAndCashEquivalentsAtCarryingValue": "2850817", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27280", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-11310397", "operatingCashflow": "-539215", "capitalExpenditures": "1278617", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2919683", "cashflowFromInvestment": "-895927", "stockBasedCompensation": "131712", "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": "1357989", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:32:09.172505+00:00", "is_restated": false, "income_statement": { "revenue": 22178572, "cost_of_revenue": 14816905, "gross_profit": 7361667, "ebit": 1883345, "ebitda": 2778703, "pretax_income": 1465419, "tax_provision": 355273, "net_income": 1110146, "net_income_to_common": 1110146, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1407130, "total_current_assets": 21657681, "total_assets": 28592759, "short_term_debt": 3952037, "long_term_debt": null, "total_debt": 3952037, "total_liabilities": 19373708, "total_equity": 9219051, "shares_outstanding": 18262887, "goodwill_and_intangibles": 21816 }, "cash_flow": { "operating_cash_flow": 237726, "capital_expenditure": 659266, "free_cash_flow": 896992, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 206561, "ticker_id": 9062, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:32:09.172505+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1883345", "ebitda": "2778703", "netIncome": "1110146", "grossProfit": "7361667", "depreciation": "None", "totalRevenue": "22178572", "costOfRevenue": "14816905", "interestIncome": "None", "incomeBeforeTax": "1465419", "interestExpense": "417923", "operatingIncome": "1686386", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "355273", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5675281", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1689817", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14816905", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "895358", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "11699660", "commonStock": "6805098", "currentDebt": "None", "investments": "None", "totalAssets": "28592759", "longTermDebt": "None", "shortTermDebt": "3952037", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "21816", "reportedCurrency": "None", "retainedEarnings": "-5751639", "totalLiabilities": "19373708", "otherCurrentAssets": "1872179", "totalCurrentAssets": "21657681", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "701282", "currentNetReceivables": "5977430", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6935078", "currentAccountsPayable": "3749984", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4599864", "totalShareholderEquity": "9219051", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10315865", "totalCurrentLiabilities": "18619237", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "754471", "cashAndShortTermInvestments": "1407130", "commonStockSharesOutstanding": "18262887", "intangibleAssetsExcludingGoodwill": "21816", "cashAndCashEquivalentsAtCarryingValue": "1407130", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1110146", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "-3522931", "operatingCashflow": "237726", "capitalExpenditures": "659266", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "860468", "cashflowFromInvestment": "-1238681", "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": "895358", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22178572, "cost_of_revenue": 14816905, "gross_profit": 7361667, "research_and_development": 1689817, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1883345, "depreciation_amortisation": 895358, "ebitda": 2778703, "interest_expense": 417923, "interest_income": null, "other_non_operating": null, "pretax_income": 1465419, "tax_provision": 355273, "effective_tax_rate": null, "net_income": 1110146, "net_income_continuing_ops": null, "net_income_to_common": 1110146, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1407130, "short_term_investments": 701282, "net_receivables": 5977430, "inventory": 11699660, "other_current_assets": null, "total_current_assets": 21657681, "net_ppe": null, "goodwill": null, "intangible_assets": 21816, "goodwill_and_intangibles": 21816, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6935078, "total_assets": 28592759, "short_term_debt": 3952037, "accounts_payable": 3749984, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18619237, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 754471, "total_liabilities": 19373708, "total_debt": 3952037, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5751639, "total_equity": 9219051, "shares_outstanding": 18262887, "operating_cash_flow": 237726, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 659266, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1238681, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 860468, "free_cash_flow": 896992, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1883345", "ebitda": "2778703", "netIncome": "1110146", "grossProfit": "7361667", "depreciation": "None", "totalRevenue": "22178572", "costOfRevenue": "14816905", "interestIncome": "None", "incomeBeforeTax": "1465419", "interestExpense": "417923", "operatingIncome": "1686386", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "355273", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5675281", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1689817", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14816905", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "895358", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "11699660", "commonStock": "6805098", "currentDebt": "None", "investments": "None", "totalAssets": "28592759", "longTermDebt": "None", "shortTermDebt": "3952037", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "21816", "reportedCurrency": "None", "retainedEarnings": "-5751639", "totalLiabilities": "19373708", "otherCurrentAssets": "1872179", "totalCurrentAssets": "21657681", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "701282", "currentNetReceivables": "5977430", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6935078", "currentAccountsPayable": "3749984", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4599864", "totalShareholderEquity": "9219051", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10315865", "totalCurrentLiabilities": "18619237", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "754471", "cashAndShortTermInvestments": "1407130", "commonStockSharesOutstanding": "18262887", "intangibleAssetsExcludingGoodwill": "21816", "cashAndCashEquivalentsAtCarryingValue": "1407130", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1110146", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "-3522931", "operatingCashflow": "237726", "capitalExpenditures": "659266", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "860468", "cashflowFromInvestment": "-1238681", "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": "895358", "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": "2026-06-07T00:32:09.172505+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": 97669, "total_current_assets": 5609483, "total_assets": 7157176, "short_term_debt": null, "long_term_debt": 1027638, "total_debt": 1027638, "total_liabilities": 13934811, "total_equity": -6777635, "shares_outstanding": 17200387, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 206551, "ticker_id": 9062, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:32:09.172505+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "1030368", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7157176", "longTermDebt": "1027638", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-24346913", "totalLiabilities": "13934811", "otherCurrentAssets": "None", "totalCurrentAssets": "5609483", "currentLongTermDebt": "11615224", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "3578974", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1547693", "currentAccountsPayable": "180954", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-6777635", "capitalLeaseObligations": "82078", "otherCurrentLiabilities": "13467", "totalCurrentLiabilities": "12902986", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1031825", "cashAndShortTermInvestments": "97669", "commonStockSharesOutstanding": "17200387", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "97669", "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": 97669, "short_term_investments": null, "net_receivables": 3578974, "inventory": 1030368, "other_current_assets": null, "total_current_assets": 5609483, "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": 1547693, "total_assets": 7157176, "short_term_debt": null, "accounts_payable": 180954, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12902986, "long_term_debt": 1027638, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1031825, "total_liabilities": 13934811, "total_debt": 1027638, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24346913, "total_equity": -6777635, "shares_outstanding": 17200387, "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": "1030368", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7157176", "longTermDebt": "1027638", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-24346913", "totalLiabilities": "13934811", "otherCurrentAssets": "None", "totalCurrentAssets": "5609483", "currentLongTermDebt": "11615224", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "3578974", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1547693", "currentAccountsPayable": "180954", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-6777635", "capitalLeaseObligations": "82078", "otherCurrentLiabilities": "13467", "totalCurrentLiabilities": "12902986", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1031825", "cashAndShortTermInvestments": "97669", "commonStockSharesOutstanding": "17200387", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "97669", "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": "2026-06-07T00:32:09.172505+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": 909995, "total_current_assets": 22555525, "total_assets": 34306613, "short_term_debt": null, "long_term_debt": 1072029, "total_debt": 1072029, "total_liabilities": 21314377, "total_equity": 12992236, "shares_outstanding": 17012887, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 206553, "ticker_id": 9062, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:32:09.172505+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "830461", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "34306613", "longTermDebt": "1072029", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3232143", "totalLiabilities": "21314377", "otherCurrentAssets": "None", "totalCurrentAssets": "22555525", "currentLongTermDebt": "13689589", "longTermInvestments": "1789804", "shortTermInvestments": "None", "currentNetReceivables": "12994962", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11751088", "currentAccountsPayable": "5780818", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "12992236", "capitalLeaseObligations": "183420", "otherCurrentLiabilities": "26422", "totalCurrentLiabilities": "20185709", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1128668", "cashAndShortTermInvestments": "909995", "commonStockSharesOutstanding": "17012887", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "909995", "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": 909995, "short_term_investments": null, "net_receivables": 12994962, "inventory": 830461, "other_current_assets": null, "total_current_assets": 22555525, "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": 11751088, "total_assets": 34306613, "short_term_debt": null, "accounts_payable": 5780818, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20185709, "long_term_debt": 1072029, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1128668, "total_liabilities": 21314377, "total_debt": 1072029, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3232143, "total_equity": 12992236, "shares_outstanding": 17012887, "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": "830461", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "34306613", "longTermDebt": "1072029", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3232143", "totalLiabilities": "21314377", "otherCurrentAssets": "None", "totalCurrentAssets": "22555525", "currentLongTermDebt": "13689589", "longTermInvestments": "1789804", "shortTermInvestments": "None", "currentNetReceivables": "12994962", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11751088", "currentAccountsPayable": "5780818", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "12992236", "capitalLeaseObligations": "183420", "otherCurrentLiabilities": "26422", "totalCurrentLiabilities": "20185709", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1128668", "cashAndShortTermInvestments": "909995", "commonStockSharesOutstanding": "17012887", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "909995", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:32:09.172505+00:00", "is_restated": false, "income_statement": { "revenue": 9465246, "cost_of_revenue": 6283004, "gross_profit": 3182242, "ebit": 912700, "ebitda": 1092496, "pretax_income": 716799, "tax_provision": 91855, "net_income": 624944, "net_income_to_common": 624944, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 649106, "total_current_assets": 12709848, "total_assets": 24376382, "short_term_debt": 9206004, "long_term_debt": 995290, "total_debt": 10201294, "total_liabilities": 11377119, "total_equity": 12999263, "shares_outstanding": 17012887, "goodwill_and_intangibles": 2572 }, "cash_flow": { "operating_cash_flow": -2379014, "capital_expenditure": 534, "free_cash_flow": -2378480, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 206554, "ticker_id": 9062, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:32:09.172505+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "912700", "ebitda": "1092496", "netIncome": "624944", "grossProfit": "3182242", "depreciation": "None", "totalRevenue": "9465246", "costOfRevenue": "6283004", "interestIncome": "None", "incomeBeforeTax": "716799", "interestExpense": "195905", "operatingIncome": "489121", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "91855", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2693121", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "379431", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6283004", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179796", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "555680", "commonStock": "7881444", "currentDebt": "None", "investments": "None", "totalAssets": "24376382", "longTermDebt": "995290", "shortTermDebt": "9206004", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2572", "reportedCurrency": "USD", "retainedEarnings": "-3237380", "totalLiabilities": "11377119", "otherCurrentAssets": "2717835", "totalCurrentAssets": "12709848", "currentLongTermDebt": "9042229", "longTermInvestments": "1789804", "shortTermInvestments": "None", "currentNetReceivables": "8787227", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11666534", "currentAccountsPayable": "209567", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10201294", "totalShareholderEquity": "12999263", "capitalLeaseObligations": "163775", "otherCurrentLiabilities": "831075", "totalCurrentLiabilities": "10370847", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1006272", "cashAndShortTermInvestments": "649106", "commonStockSharesOutstanding": "17012887", "intangibleAssetsExcludingGoodwill": "2572", "cashAndCashEquivalentsAtCarryingValue": "649106", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "624944", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "-273959", "operatingCashflow": "-2379014", "capitalExpenditures": "534", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "160516", "cashflowFromInvestment": "1792404", "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": "179796", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9465246, "cost_of_revenue": 6283004, "gross_profit": 3182242, "research_and_development": 379431, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 912700, "depreciation_amortisation": 179796, "ebitda": 1092496, "interest_expense": 195905, "interest_income": null, "other_non_operating": null, "pretax_income": 716799, "tax_provision": 91855, "effective_tax_rate": null, "net_income": 624944, "net_income_continuing_ops": null, "net_income_to_common": 624944, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 649106, "short_term_investments": null, "net_receivables": 8787227, "inventory": 555680, "other_current_assets": null, "total_current_assets": 12709848, "net_ppe": null, "goodwill": null, "intangible_assets": 2572, "goodwill_and_intangibles": 2572, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11666534, "total_assets": 24376382, "short_term_debt": 9206004, "accounts_payable": 209567, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10370847, "long_term_debt": 995290, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1006272, "total_liabilities": 11377119, "total_debt": 10201294, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3237380, "total_equity": 12999263, "shares_outstanding": 17012887, "operating_cash_flow": -2379014, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 534, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1792404, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 160516, "free_cash_flow": -2378480, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "912700", "ebitda": "1092496", "netIncome": "624944", "grossProfit": "3182242", "depreciation": "None", "totalRevenue": "9465246", "costOfRevenue": "6283004", "interestIncome": "None", "incomeBeforeTax": "716799", "interestExpense": "195905", "operatingIncome": "489121", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "91855", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2693121", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "379431", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6283004", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179796", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "555680", "commonStock": "7881444", "currentDebt": "None", "investments": "None", "totalAssets": "24376382", "longTermDebt": "995290", "shortTermDebt": "9206004", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2572", "reportedCurrency": "USD", "retainedEarnings": "-3237380", "totalLiabilities": "11377119", "otherCurrentAssets": "2717835", "totalCurrentAssets": "12709848", "currentLongTermDebt": "9042229", "longTermInvestments": "1789804", "shortTermInvestments": "None", "currentNetReceivables": "8787227", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11666534", "currentAccountsPayable": "209567", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10201294", "totalShareholderEquity": "12999263", "capitalLeaseObligations": "163775", "otherCurrentLiabilities": "831075", "totalCurrentLiabilities": "10370847", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1006272", "cashAndShortTermInvestments": "649106", "commonStockSharesOutstanding": "17012887", "intangibleAssetsExcludingGoodwill": "2572", "cashAndCashEquivalentsAtCarryingValue": "649106", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "624944", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "-273959", "operatingCashflow": "-2379014", "capitalExpenditures": "534", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "160516", "cashflowFromInvestment": "1792404", "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": "179796", "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": "2026-06-07T00:32:09.172505+00:00", "is_restated": false, "income_statement": { "revenue": 8098739, "cost_of_revenue": 5650177, "gross_profit": 2448562, "ebit": 599948, "ebitda": 775098, "pretax_income": 392926, "tax_provision": -86343, "net_income": 479269, "net_income_to_common": 479269, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1120190, "total_current_assets": 8988117, "total_assets": 23244283, "short_term_debt": 9179290, "long_term_debt": 630739, "total_debt": 9810029, "total_liabilities": 10881436, "total_equity": 12362847, "shares_outstanding": 17012887, "goodwill_and_intangibles": 9594 }, "cash_flow": { "operating_cash_flow": -678712, "capital_expenditure": 25768, "free_cash_flow": -652944, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 206556, "ticker_id": 9062, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:32:09.172505+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "599948", "ebitda": "775098", "netIncome": "479269", "grossProfit": "2448562", "depreciation": "None", "totalRevenue": "8098739", "costOfRevenue": "5650177", "interestIncome": "None", "incomeBeforeTax": "392926", "interestExpense": "207026", "operatingIncome": "623317", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-86343", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1825245", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "297959", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5650177", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175150", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "293045", "commonStock": "7881444", "currentDebt": "None", "investments": "None", "totalAssets": "23244283", "longTermDebt": "630739", "shortTermDebt": "9179290", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "9594", "reportedCurrency": "USD", "retainedEarnings": "-3862324", "totalLiabilities": "10881436", "otherCurrentAssets": "2794968", "totalCurrentAssets": "8988117", "currentLongTermDebt": "9136624", "longTermInvestments": "1791262", "shortTermInvestments": "None", "currentNetReceivables": "4779914", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14256166", "currentAccountsPayable": "367609", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9810029", "totalShareholderEquity": "12362847", "capitalLeaseObligations": "42666", "otherCurrentLiabilities": "459271", "totalCurrentLiabilities": "10230292", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "651144", "cashAndShortTermInvestments": "1120190", "commonStockSharesOutstanding": "17012887", "intangibleAssetsExcludingGoodwill": "9594", "cashAndCashEquivalentsAtCarryingValue": "1120190", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "479269", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "-105443", "operatingCashflow": "-678712", "capitalExpenditures": "25768", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1249957", "cashflowFromInvestment": "18658", "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": "175150", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8098739, "cost_of_revenue": 5650177, "gross_profit": 2448562, "research_and_development": 297959, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 599948, "depreciation_amortisation": 175150, "ebitda": 775098, "interest_expense": 207026, "interest_income": null, "other_non_operating": null, "pretax_income": 392926, "tax_provision": -86343, "effective_tax_rate": null, "net_income": 479269, "net_income_continuing_ops": null, "net_income_to_common": 479269, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1120190, "short_term_investments": null, "net_receivables": 4779914, "inventory": 293045, "other_current_assets": null, "total_current_assets": 8988117, "net_ppe": null, "goodwill": null, "intangible_assets": 9594, "goodwill_and_intangibles": 9594, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14256166, "total_assets": 23244283, "short_term_debt": 9179290, "accounts_payable": 367609, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10230292, "long_term_debt": 630739, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 651144, "total_liabilities": 10881436, "total_debt": 9810029, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3862324, "total_equity": 12362847, "shares_outstanding": 17012887, "operating_cash_flow": -678712, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25768, "acquisitions": null, "other_investing": null, "investing_cash_flow": 18658, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1249957, "free_cash_flow": -652944, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "599948", "ebitda": "775098", "netIncome": "479269", "grossProfit": "2448562", "depreciation": "None", "totalRevenue": "8098739", "costOfRevenue": "5650177", "interestIncome": "None", "incomeBeforeTax": "392926", "interestExpense": "207026", "operatingIncome": "623317", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-86343", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1825245", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "297959", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5650177", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175150", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "293045", "commonStock": "7881444", "currentDebt": "None", "investments": "None", "totalAssets": "23244283", "longTermDebt": "630739", "shortTermDebt": "9179290", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "9594", "reportedCurrency": "USD", "retainedEarnings": "-3862324", "totalLiabilities": "10881436", "otherCurrentAssets": "2794968", "totalCurrentAssets": "8988117", "currentLongTermDebt": "9136624", "longTermInvestments": "1791262", "shortTermInvestments": "None", "currentNetReceivables": "4779914", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14256166", "currentAccountsPayable": "367609", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9810029", "totalShareholderEquity": "12362847", "capitalLeaseObligations": "42666", "otherCurrentLiabilities": "459271", "totalCurrentLiabilities": "10230292", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "651144", "cashAndShortTermInvestments": "1120190", "commonStockSharesOutstanding": "17012887", "intangibleAssetsExcludingGoodwill": "9594", "cashAndCashEquivalentsAtCarryingValue": "1120190", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "479269", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "-105443", "operatingCashflow": "-678712", "capitalExpenditures": "25768", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1249957", "cashflowFromInvestment": "18658", "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": "175150", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:32:09.172505+00:00", "is_restated": false, "income_statement": { "revenue": 9840587, "cost_of_revenue": 8351487, "gross_profit": 1489100, "ebit": 1461358, "ebitda": 1606895, "pretax_income": 1030062, "tax_provision": -402636, "net_income": 1432698, "net_income_to_common": 1432698, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 608886, "total_current_assets": 6493994, "total_assets": 21088906, "short_term_debt": 7130331, "long_term_debt": 920541, "total_debt": 8050872, "total_liabilities": 9236658, "total_equity": 11852248, "shares_outstanding": 17762887, "goodwill_and_intangibles": 11766 }, "cash_flow": { "operating_cash_flow": -2726516, "capital_expenditure": 93513, "free_cash_flow": -2633003, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 206557, "ticker_id": 9062, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:32:09.172505+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1461358", "ebitda": "1606895", "netIncome": "1432698", "grossProfit": "1489100", "depreciation": "None", "totalRevenue": "9840587", "costOfRevenue": "8351487", "interestIncome": "None", "incomeBeforeTax": "1030062", "interestExpense": "431292", "operatingIncome": "356510", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-402636", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1132590", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "336680", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8351487", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145537", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "187602", "commonStock": "7881444", "currentDebt": "None", "investments": "None", "totalAssets": "21088906", "longTermDebt": "920541", "shortTermDebt": "7130331", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "11766", "reportedCurrency": "USD", "retainedEarnings": "-4341593", "totalLiabilities": "9236658", "otherCurrentAssets": "1397144", "totalCurrentAssets": "6493994", "currentLongTermDebt": "7024586", "longTermInvestments": "1791262", "shortTermInvestments": "311825", "currentNetReceivables": "3988537", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14594912", "currentAccountsPayable": "193767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8050872", "totalShareholderEquity": "11852248", "capitalLeaseObligations": "105745", "otherCurrentLiabilities": "695404", "totalCurrentLiabilities": "8295712", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "940946", "cashAndShortTermInvestments": "608886", "commonStockSharesOutstanding": "17762887", "intangibleAssetsExcludingGoodwill": "11766", "cashAndCashEquivalentsAtCarryingValue": "608886", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1432698", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "89202", "operatingCashflow": "-2726516", "capitalExpenditures": "93513", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "208696", "cashflowFromInvestment": "2592749", "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": "145537", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9840587, "cost_of_revenue": 8351487, "gross_profit": 1489100, "research_and_development": 336680, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1461358, "depreciation_amortisation": 145537, "ebitda": 1606895, "interest_expense": 431292, "interest_income": null, "other_non_operating": null, "pretax_income": 1030062, "tax_provision": -402636, "effective_tax_rate": null, "net_income": 1432698, "net_income_continuing_ops": null, "net_income_to_common": 1432698, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 608886, "short_term_investments": 311825, "net_receivables": 3988537, "inventory": 187602, "other_current_assets": null, "total_current_assets": 6493994, "net_ppe": null, "goodwill": null, "intangible_assets": 11766, "goodwill_and_intangibles": 11766, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14594912, "total_assets": 21088906, "short_term_debt": 7130331, "accounts_payable": 193767, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8295712, "long_term_debt": 920541, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 940946, "total_liabilities": 9236658, "total_debt": 8050872, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4341593, "total_equity": 11852248, "shares_outstanding": 17762887, "operating_cash_flow": -2726516, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93513, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2592749, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 208696, "free_cash_flow": -2633003, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1461358", "ebitda": "1606895", "netIncome": "1432698", "grossProfit": "1489100", "depreciation": "None", "totalRevenue": "9840587", "costOfRevenue": "8351487", "interestIncome": "None", "incomeBeforeTax": "1030062", "interestExpense": "431292", "operatingIncome": "356510", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-402636", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1132590", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "336680", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8351487", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145537", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "187602", "commonStock": "7881444", "currentDebt": "None", "investments": "None", "totalAssets": "21088906", "longTermDebt": "920541", "shortTermDebt": "7130331", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "11766", "reportedCurrency": "USD", "retainedEarnings": "-4341593", "totalLiabilities": "9236658", "otherCurrentAssets": "1397144", "totalCurrentAssets": "6493994", "currentLongTermDebt": "7024586", "longTermInvestments": "1791262", "shortTermInvestments": "311825", "currentNetReceivables": "3988537", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14594912", "currentAccountsPayable": "193767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8050872", "totalShareholderEquity": "11852248", "capitalLeaseObligations": "105745", "otherCurrentLiabilities": "695404", "totalCurrentLiabilities": "8295712", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "940946", "cashAndShortTermInvestments": "608886", "commonStockSharesOutstanding": "17762887", "intangibleAssetsExcludingGoodwill": "11766", "cashAndCashEquivalentsAtCarryingValue": "608886", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1432698", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "89202", "operatingCashflow": "-2726516", "capitalExpenditures": "93513", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "208696", "cashflowFromInvestment": "2592749", "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": "145537", "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": 6, "quarterly_financial_periods": 5, "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" ] } } }