{ "ticker": { "uuid": "3be7c028-141b-4100-9a27-38a239dc4ca7", "symbol": "BRLS", "name": "Borealis Foods Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/3be7c028-141b-4100-9a27-38a239dc4ca7/", "api_url": "https://sharemaestro.com/factors/api/tickers/3be7c028-141b-4100-9a27-38a239dc4ca7/" }, "ticker_metadata": { "id": 5144, "uuid": "3be7c028-141b-4100-9a27-38a239dc4ca7", "symbol": "BRLS", "name": "Borealis Foods Inc.", "asset_type": "equity", "market_cap": 31765700, "stock_exchange_id": 2, "industry": "Packaged Foods", "sector": "Consumer Defensive", "description": "Borealis Foods Inc. (BRLS) is an innovative player in the sustainable food industry, specializing in high-quality plant-based meat and dairy alternatives. Committed to environmental sustainability and health, the company leverages advanced food science and technology to address the rising global demand for healthier food options. With a strong distribution network and strategic partnerships, Borealis Foods is poised for significant growth in the burgeoning plant-based market, appealing to environmentally conscious consumers and solidifying its position as a leader in this sector.", "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": "3be7c028-141b-4100-9a27-38a239dc4ca7", "symbol": "BRLS", "name": "Borealis Foods Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/3be7c028-141b-4100-9a27-38a239dc4ca7/", "api_url": "https://sharemaestro.com/factors/api/tickers/3be7c028-141b-4100-9a27-38a239dc4ca7/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.68, "value": 0.58, "quality": 0.58, "momentum": 0.58, "coverage": 0.788, "confidence": 0.704, "delta": null }, "headline_factors": { "price": 1.57, "market_cap": 33697390.42, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 0.9869, "piotroski_f_score": 2, "momentum_12_1": -0.7181, "volatility_252d": 2.0705 }, "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": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:32.865088+00:00", "batch_id": "" }, "size": { "price_close": 1.57, "market_cap": 33697390.42, "market_cap_usd": 33697390.42, "enterprise_value": 67587845.42, "shares_outstanding": 21463306, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.1203, "pcf_ratio": null, "pfcf_ratio": -5.1604, "ev_ebitda": null, "ev_ebit": -6.117, "ev_sales": 2.247, "ev_fcf": -10.3503, "earnings_yield": null, "fcf_yield": -0.0966, "price_to_sales": 1.1203, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.445 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1167, "operating_margin": -0.3673, "net_margin": -0.6309, "ebitda_margin": -0.771, "fcf_margin": -0.2171, "roe": 0.9869, "roa": -0.361, "roic": -0.5653, "roc_greenblatt": null, "asset_turnover": 0.5721, "cash_conversion": 0.3441, "accruals_ratio": -0.2355, "sbc_to_revenue": 0.0148, "piotroski_f_score": 2, "altman_z_score": -4.1727, "earnings_stability_5y": 0.2734, "revenue_stability_5y": 0.269, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0668, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -3.7338, "net_debt_to_ebitda": -1.4614, "debt_to_assets": 0.6458, "interest_coverage": -1.8459, "current_ratio": 0.1154, "quick_ratio": 0.0497, "net_debt": 33890455, "local_beta": -0.0044, "volatility_252d": 2.0705, "volatility_60d": 5.2432, "max_drawdown_12m": -0.8704, "risk_adjusted_momentum": -0.3468 }, "growth": { "revenue_growth_1y": 0.0871, "revenue_growth_3y_cagr": 0.0554, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": 0.0871, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0753, "price_return_3m": -0.071, "price_return_6m": -0.1693, "price_return_9m": -0.427, "price_return_12m": -0.6969, "price_return_12m_ex1m": -0.7181, "momentum_6m": -0.1693, "momentum_12m": -0.6969, "momentum_12_1": -0.7181, "distance_from_52w_high": -0.6885, "distance_from_52w_low": 1.4043, "relative_strength": -0.8549 }, "raw_ttm": { "revenue_ttm": 30079570, "gross_profit_ttm": 3511370, "ebit_ttm": -11049252, "ebitda_ttm": -23190005, "net_income_ttm": -18978618, "eps_diluted_ttm": -0.8842, "operating_cash_flow_ttm": -6598823, "capital_expenditure_ttm": 68816, "fcf_ttm": -6530007, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5985962, "cash_and_equivalents": 63859, "total_current_assets": 8055280, "total_current_liabilities": 69816703, "net_ppe": null, "total_assets": 52573331, "total_debt": 33954314, "total_equity": -19230587, "net_working_capital": -30870968, "book_value_per_share": -0.896, "retained_earnings": -109771192, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -19528628, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 42, "quality_composite": 42, "momentum_composite": 42, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 41, "vc1_composite": 42, "vc2_composite": 42, "vc3_composite": 42, "trending_value_composite": null, "overall_composite": 32, "quality_value_composite": 0.58, "os_score": 0.68, "value_percentile": 0.58, "quality_percentile": 0.58, "momentum_percentile": 0.58, "factor_coverage": 0.788, "signal_confidence": 0.704, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 46, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 499, "ticker_id": 5144, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:32.865088+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.57, "market_cap": 33697390.42, "market_cap_usd": 33697390.42, "enterprise_value": 67587845.42, "shares_outstanding": 21463306, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.120275, "pcf_ratio": null, "pfcf_ratio": -5.16039116, "ev_ebitda": null, "ev_ebit": -6.11696117, "ev_sales": 2.24696847, "ev_fcf": -10.35034808, "earnings_yield": null, "fcf_yield": -0.09661511, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.11673604, "operating_margin": -0.36733411, "net_margin": -0.63094712, "ebitda_margin": -0.77095534, "fcf_margin": -0.2170911, "roe": 0.98689749, "roa": -0.36099326, "roic": -0.5652806, "roc_greenblatt": null, "asset_turnover": 0.57214503, "cash_conversion": 0.34407179, "accruals_ratio": -0.23547671, "sbc_to_revenue": 0.01475809, "debt_to_equity": -3.73383912, "net_debt_to_ebitda": -1.46142508, "debt_to_assets": 0.64584673, "interest_coverage": -1.8458607, "current_ratio": 0.11537755, "quick_ratio": 0.0497403, "net_debt": 33890455, "revenue_growth_1y": 0.08712585, "revenue_growth_3y_cagr": 0.05535001, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 2, "altman_z_score": -4.1727016, "earnings_stability_5y": 0.273427, "revenue_stability_5y": 0.268967, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07534247, "price_return_3m": -0.07100592, "price_return_6m": -0.16931217, "price_return_9m": -0.42698639, "price_return_12m": -0.6969112, "price_return_12m_ex1m": -0.71814672, "distance_from_52w_high": -0.68849206, "distance_from_52w_low": 1.4042879, "relative_strength": -0.85485225, "local_beta": -0.0044, "volatility_252d": 2.070541, "volatility_60d": 5.243226, "max_drawdown_12m": -0.87043651, "revenue_ttm": 30079570, "gross_profit_ttm": 3511370, "ebit_ttm": -11049252, "ebitda_ttm": -23190005, "net_income_ttm": -18978618, "eps_diluted_ttm": -0.88423554, "operating_cash_flow_ttm": -6598823, "capital_expenditure_ttm": 68816, "fcf_ttm": -6530007, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5985962, "cash_and_equivalents": 63859, "total_current_assets": 8055280, "total_current_liabilities": 69816703, "net_ppe": null, "total_assets": 52573331, "total_debt": 33954314, "total_equity": -19230587, "net_working_capital": -30870968, "book_value_per_share": -0.89597507, "retained_earnings": -109771192, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -19528628, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Defensive", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 42, "quality_composite": 42, "momentum_composite": 42, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 41, "vc1_composite": 42, "vc2_composite": 42, "vc3_composite": 42, "trending_value_composite": null, "overall_composite": 32, "factor_coverage": 0.788, "signal_confidence": 0.704, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 46, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.57, "os": 0.68, "value": 0.58, "quality": 0.58, "momentum": 0.58, "confidence": 0.704, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.9869, "momentum_12_1": -0.7181, "complete_fields": { "id": 499, "ticker_id": 5144, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:32.865088+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.57, "market_cap": 33697390.42, "market_cap_usd": 33697390.42, "enterprise_value": 67587845.42, "shares_outstanding": 21463306, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.120275, "pcf_ratio": null, "pfcf_ratio": -5.16039116, "ev_ebitda": null, "ev_ebit": -6.11696117, "ev_sales": 2.24696847, "ev_fcf": -10.35034808, "earnings_yield": null, "fcf_yield": -0.09661511, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.11673604, "operating_margin": -0.36733411, "net_margin": -0.63094712, "ebitda_margin": -0.77095534, "fcf_margin": -0.2170911, "roe": 0.98689749, "roa": -0.36099326, "roic": -0.5652806, "roc_greenblatt": null, "asset_turnover": 0.57214503, "cash_conversion": 0.34407179, "accruals_ratio": -0.23547671, "sbc_to_revenue": 0.01475809, "debt_to_equity": -3.73383912, "net_debt_to_ebitda": -1.46142508, "debt_to_assets": 0.64584673, "interest_coverage": -1.8458607, "current_ratio": 0.11537755, "quick_ratio": 0.0497403, "net_debt": 33890455, "revenue_growth_1y": 0.08712585, "revenue_growth_3y_cagr": 0.05535001, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 2, "altman_z_score": -4.1727016, "earnings_stability_5y": 0.273427, "revenue_stability_5y": 0.268967, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07534247, "price_return_3m": -0.07100592, "price_return_6m": -0.16931217, "price_return_9m": -0.42698639, "price_return_12m": -0.6969112, "price_return_12m_ex1m": -0.71814672, "distance_from_52w_high": -0.68849206, "distance_from_52w_low": 1.4042879, "relative_strength": -0.85485225, "local_beta": -0.0044, "volatility_252d": 2.070541, "volatility_60d": 5.243226, "max_drawdown_12m": -0.87043651, "revenue_ttm": 30079570, "gross_profit_ttm": 3511370, "ebit_ttm": -11049252, "ebitda_ttm": -23190005, "net_income_ttm": -18978618, "eps_diluted_ttm": -0.88423554, "operating_cash_flow_ttm": -6598823, "capital_expenditure_ttm": 68816, "fcf_ttm": -6530007, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5985962, "cash_and_equivalents": 63859, "total_current_assets": 8055280, "total_current_liabilities": 69816703, "net_ppe": null, "total_assets": 52573331, "total_debt": 33954314, "total_equity": -19230587, "net_working_capital": -30870968, "book_value_per_share": -0.89597507, "retained_earnings": -109771192, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -19528628, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Defensive", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 42, "quality_composite": 42, "momentum_composite": 42, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 41, "vc1_composite": 42, "vc2_composite": 42, "vc3_composite": 42, "trending_value_composite": null, "overall_composite": 32, "factor_coverage": 0.788, "signal_confidence": 0.704, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 46, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "income_statement": { "revenue": 30079571, "cost_of_revenue": 26568201, "gross_profit": 3511370, "ebit": -25031290, "ebitda": -23190005, "pretax_income": -19045328, "tax_provision": -66710, "net_income": -18978618, "net_income_to_common": -18978618, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63859000, "total_current_assets": 8055280000, "total_assets": 52573331000, "short_term_debt": 23140362000, "long_term_debt": null, "total_debt": 23140362000, "total_liabilities": 71803918000, "total_equity": -19230587000, "shares_outstanding": 21429000, "goodwill_and_intangibles": 298041000 }, "cash_flow": { "operating_cash_flow": -6598823000, "capital_expenditure": 3078000, "free_cash_flow": -6595745000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32979, "ticker_id": 5144, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25031290", "ebitda": "-23190005", "netIncome": "-18978618", "grossProfit": "3511370", "depreciation": "None", "totalRevenue": "30079571", "costOfRevenue": "26568201", "interestIncome": "None", "incomeBeforeTax": "-19045328", "interestExpense": "5985962", "operatingIncome": "-11035985", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-66710", "reportedCurrency": "USD", "netInterestIncome": "-5985962", "nonInterestIncome": "None", "operatingExpenses": "14547355", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26568201", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1841285", "sellingGeneralAndAdministrative": "14547355", "netIncomeFromContinuingOperations": "-18978618" }, "balance": { "goodwill": "0", "inventory": "4582576000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "52573331000", "longTermDebt": "None", "shortTermDebt": "23140362000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "298041000", "reportedCurrency": "USD", "retainedEarnings": "-109771192000", "totalLiabilities": "71803918000", "otherCurrentAssets": "760616000", "totalCurrentAssets": "8055280000", "currentLongTermDebt": "25791476", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2648229000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44518051000", "currentAccountsPayable": "16046886", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23140362000", "totalShareholderEquity": "-19230587000", "capitalLeaseObligations": "1290445", "otherCurrentLiabilities": "46676341000", "totalCurrentLiabilities": "69816703000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1987215000", "cashAndShortTermInvestments": "63859000", "commonStockSharesOutstanding": "21429000", "intangibleAssetsExcludingGoodwill": "298041000", "cashAndCashEquivalentsAtCarryingValue": "63859000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18978618000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4180210000", "operatingCashflow": "-6598823000", "capitalExpenditures": "3078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6075455000", "cashflowFromInvestment": "-65738000", "stockBasedCompensation": "443917000", "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": "1841286000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 30079571, "cost_of_revenue": 26568201, "gross_profit": 3511370, "research_and_development": null, "selling_general_admin": 14547355, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25031290, "depreciation_amortisation": 1841285, "ebitda": -23190005, "interest_expense": 5985962, "interest_income": null, "other_non_operating": null, "pretax_income": -19045328, "tax_provision": -66710, "effective_tax_rate": null, "net_income": -18978618, "net_income_continuing_ops": -18978618, "net_income_to_common": -18978618, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63859000, "short_term_investments": null, "net_receivables": 2648229000, "inventory": 4582576000, "other_current_assets": null, "total_current_assets": 8055280000, "net_ppe": null, "goodwill": 0, "intangible_assets": 298041000, "goodwill_and_intangibles": 298041000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 44518051000, "total_assets": 52573331000, "short_term_debt": 23140362000, "accounts_payable": 16046886, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69816703000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1987215000, "total_liabilities": 71803918000, "total_debt": 23140362000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -109771192000, "total_equity": -19230587000, "shares_outstanding": 21429000, "operating_cash_flow": -6598823000, "stock_based_compensation": 443917000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3078000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65738000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6075455000, "free_cash_flow": -6595745000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25031290", "ebitda": "-23190005", "netIncome": "-18978618", "grossProfit": "3511370", "depreciation": "None", "totalRevenue": "30079571", "costOfRevenue": "26568201", "interestIncome": "None", "incomeBeforeTax": "-19045328", "interestExpense": "5985962", "operatingIncome": "-11035985", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-66710", "reportedCurrency": "USD", "netInterestIncome": "-5985962", "nonInterestIncome": "None", "operatingExpenses": "14547355", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26568201", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1841285", "sellingGeneralAndAdministrative": "14547355", "netIncomeFromContinuingOperations": "-18978618" }, "balance": { "goodwill": "0", "inventory": "4582576000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "52573331000", "longTermDebt": "None", "shortTermDebt": "23140362000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "298041000", "reportedCurrency": "USD", "retainedEarnings": "-109771192000", "totalLiabilities": "71803918000", "otherCurrentAssets": "760616000", "totalCurrentAssets": "8055280000", "currentLongTermDebt": "25791476", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2648229000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44518051000", "currentAccountsPayable": "16046886", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23140362000", "totalShareholderEquity": "-19230587000", "capitalLeaseObligations": "1290445", "otherCurrentLiabilities": "46676341000", "totalCurrentLiabilities": "69816703000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1987215000", "cashAndShortTermInvestments": "63859000", "commonStockSharesOutstanding": "21429000", "intangibleAssetsExcludingGoodwill": "298041000", "cashAndCashEquivalentsAtCarryingValue": "63859000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18978618000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4180210000", "operatingCashflow": "-6598823000", "capitalExpenditures": "3078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6075455000", "cashflowFromInvestment": "-65738000", "stockBasedCompensation": "443917000", "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": "1841286000", "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": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "income_statement": { "revenue": 27668894, "cost_of_revenue": 25479383, "gross_profit": 2189511, "ebit": -20401421, "ebitda": -18077804, "pretax_income": -25462099, "tax_provision": -134901, "net_income": -25327198, "net_income_to_common": -25327198, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 652965, "total_current_assets": 11799583, "total_assets": 60006083, "short_term_debt": 6050895, "long_term_debt": 25078051, "total_debt": 31128946, "total_liabilities": 60701969, "total_equity": -695886, "shares_outstanding": 20309934, "goodwill_and_intangibles": 2236663 }, "cash_flow": { "operating_cash_flow": -15089543, "capital_expenditure": 1970710, "free_cash_flow": -13118833, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32984, "ticker_id": 5144, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20401421", "ebitda": "-18077804", "netIncome": "-25327198", "grossProfit": "2189511", "depreciation": "None", "totalRevenue": "27668894", "costOfRevenue": "25479383", "interestIncome": "None", "incomeBeforeTax": "-25462099", "interestExpense": "5060678", "operatingIncome": "-20404975", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-134901", "reportedCurrency": "USD", "netInterestIncome": "-5060678", "nonInterestIncome": "None", "operatingExpenses": "22594486", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25479383", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2323617", "sellingGeneralAndAdministrative": "22594486", "netIncomeFromContinuingOperations": "-25327198" }, "balance": { "goodwill": "1917356", "inventory": "8046259", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "60006083", "longTermDebt": "25078051", "shortTermDebt": "6050895", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "319307", "reportedCurrency": "USD", "retainedEarnings": "-90792574", "totalLiabilities": "60701969", "otherCurrentAssets": "1134611", "totalCurrentAssets": "11799583", "currentLongTermDebt": "5456934", "longTermInvestments": "None", "shortTermInvestments": "652312035", "currentNetReceivables": "1965748", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48206500", "currentAccountsPayable": "11529803", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32284790", "totalShareholderEquity": "-695886", "capitalLeaseObligations": "1749805", "otherCurrentLiabilities": "7825792", "totalCurrentLiabilities": "25406490", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35295479", "cashAndShortTermInvestments": "652965", "commonStockSharesOutstanding": "20309934", "intangibleAssetsExcludingGoodwill": "319307", "cashAndCashEquivalentsAtCarryingValue": "652965", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25327198", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1804681", "operatingCashflow": "-15089543", "capitalExpenditures": "1970710", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10034013", "cashflowFromInvestment": "-1907135", "stockBasedCompensation": "1273053", "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": "2323617", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27668894, "cost_of_revenue": 25479383, "gross_profit": 2189511, "research_and_development": null, "selling_general_admin": 22594486, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20401421, "depreciation_amortisation": 2323617, "ebitda": -18077804, "interest_expense": 5060678, "interest_income": null, "other_non_operating": null, "pretax_income": -25462099, "tax_provision": -134901, "effective_tax_rate": null, "net_income": -25327198, "net_income_continuing_ops": -25327198, "net_income_to_common": -25327198, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 652965, "short_term_investments": 652312035, "net_receivables": 1965748, "inventory": 8046259, "other_current_assets": null, "total_current_assets": 11799583, "net_ppe": null, "goodwill": 1917356, "intangible_assets": 319307, "goodwill_and_intangibles": 2236663, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 48206500, "total_assets": 60006083, "short_term_debt": 6050895, "accounts_payable": 11529803, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25406490, "long_term_debt": 25078051, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35295479, "total_liabilities": 60701969, "total_debt": 31128946, "preferred_stock": null, "minority_interest": null, "retained_earnings": -90792574, "total_equity": -695886, "shares_outstanding": 20309934, "operating_cash_flow": -15089543, "stock_based_compensation": 1273053, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1970710, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1907135, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10034013, "free_cash_flow": -13118833, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20401421", "ebitda": "-18077804", "netIncome": "-25327198", "grossProfit": "2189511", "depreciation": "None", "totalRevenue": "27668894", "costOfRevenue": "25479383", "interestIncome": "None", "incomeBeforeTax": "-25462099", "interestExpense": "5060678", "operatingIncome": "-20404975", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-134901", "reportedCurrency": "USD", "netInterestIncome": "-5060678", "nonInterestIncome": "None", "operatingExpenses": "22594486", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25479383", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2323617", "sellingGeneralAndAdministrative": "22594486", "netIncomeFromContinuingOperations": "-25327198" }, "balance": { "goodwill": "1917356", "inventory": "8046259", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "60006083", "longTermDebt": "25078051", "shortTermDebt": "6050895", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "319307", "reportedCurrency": "USD", "retainedEarnings": "-90792574", "totalLiabilities": "60701969", "otherCurrentAssets": "1134611", "totalCurrentAssets": "11799583", "currentLongTermDebt": "5456934", "longTermInvestments": "None", "shortTermInvestments": "652312035", "currentNetReceivables": "1965748", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48206500", "currentAccountsPayable": "11529803", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32284790", "totalShareholderEquity": "-695886", "capitalLeaseObligations": "1749805", "otherCurrentLiabilities": "7825792", "totalCurrentLiabilities": "25406490", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35295479", "cashAndShortTermInvestments": "652965", "commonStockSharesOutstanding": "20309934", "intangibleAssetsExcludingGoodwill": "319307", "cashAndCashEquivalentsAtCarryingValue": "652965", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25327198", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1804681", "operatingCashflow": "-15089543", "capitalExpenditures": "1970710", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10034013", "cashflowFromInvestment": "-1907135", "stockBasedCompensation": "1273053", "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": "2323617", "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": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "income_statement": { "revenue": 29984968, "cost_of_revenue": 31288687, "gross_profit": -1303719, "ebit": -2941404, "ebitda": -2773509, "pretax_income": -2941403, "tax_provision": -167896, "net_income": -2941403, "net_income_to_common": -2941403, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93115, "total_current_assets": 122715, "total_assets": 22044036, "short_term_debt": 3988000, "long_term_debt": 16509189, "total_debt": 20497189, "total_liabilities": 7487224, "total_equity": 14556812, "shares_outstanding": 9076396, "goodwill_and_intangibles": 1917356 }, "cash_flow": { "operating_cash_flow": -18005095, "capital_expenditure": 4466111, "free_cash_flow": -13538984, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32989, "ticker_id": 5144, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2941404", "ebitda": "-2773509", "netIncome": "-2941403", "grossProfit": "-1303719", "depreciation": "None", "totalRevenue": "29984968", "costOfRevenue": "31288687", "interestIncome": "5159", "incomeBeforeTax": "-2941403", "interestExpense": "7276583", "operatingIncome": "-5130990", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-167896", "reportedCurrency": "USD", "netInterestIncome": "5159", "nonInterestIncome": "None", "operatingExpenses": "5130993", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31288687", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167895", "sellingGeneralAndAdministrative": "18645431", "netIncomeFromContinuingOperations": "-2941403" }, "balance": { "goodwill": "1917356", "inventory": "6945028", "commonStock": "461", "currentDebt": "None", "investments": "None", "totalAssets": "22044036", "longTermDebt": "16509189", "shortTermDebt": "3988000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7364970", "totalLiabilities": "7487224", "otherCurrentAssets": "29600", "totalCurrentAssets": "122715", "currentLongTermDebt": "3988000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1775756", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21921321", "currentAccountsPayable": "10887730", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3988000", "totalShareholderEquity": "14556812", "capitalLeaseObligations": "2363574", "otherCurrentLiabilities": "3499224", "totalCurrentLiabilities": "7487224", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19829849", "cashAndShortTermInvestments": "93115", "commonStockSharesOutstanding": "9076396", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "93115", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27479247", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-648996", "operatingCashflow": "-18005095", "capitalExpenditures": "4466111", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24940220", "cashflowFromInvestment": "-4466111", "stockBasedCompensation": "492295", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-159450374", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3936655", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29984968, "cost_of_revenue": 31288687, "gross_profit": -1303719, "research_and_development": null, "selling_general_admin": 18645431, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2941404, "depreciation_amortisation": 167895, "ebitda": -2773509, "interest_expense": 7276583, "interest_income": null, "other_non_operating": null, "pretax_income": -2941403, "tax_provision": -167896, "effective_tax_rate": null, "net_income": -2941403, "net_income_continuing_ops": -2941403, "net_income_to_common": -2941403, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93115, "short_term_investments": null, "net_receivables": 1775756, "inventory": 6945028, "other_current_assets": null, "total_current_assets": 122715, "net_ppe": null, "goodwill": 1917356, "intangible_assets": null, "goodwill_and_intangibles": 1917356, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21921321, "total_assets": 22044036, "short_term_debt": 3988000, "accounts_payable": 10887730, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7487224, "long_term_debt": 16509189, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19829849, "total_liabilities": 7487224, "total_debt": 20497189, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7364970, "total_equity": 14556812, "shares_outstanding": 9076396, "operating_cash_flow": -18005095, "stock_based_compensation": 492295, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4466111, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4466111, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24940220, "free_cash_flow": -13538984, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2941404", "ebitda": "-2773509", "netIncome": "-2941403", "grossProfit": "-1303719", "depreciation": "None", "totalRevenue": "29984968", "costOfRevenue": "31288687", "interestIncome": "5159", "incomeBeforeTax": "-2941403", "interestExpense": "7276583", "operatingIncome": "-5130990", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-167896", "reportedCurrency": "USD", "netInterestIncome": "5159", "nonInterestIncome": "None", "operatingExpenses": "5130993", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31288687", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167895", "sellingGeneralAndAdministrative": "18645431", "netIncomeFromContinuingOperations": "-2941403" }, "balance": { "goodwill": "1917356", "inventory": "6945028", "commonStock": "461", "currentDebt": "None", "investments": "None", "totalAssets": "22044036", "longTermDebt": "16509189", "shortTermDebt": "3988000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7364970", "totalLiabilities": "7487224", "otherCurrentAssets": "29600", "totalCurrentAssets": "122715", "currentLongTermDebt": "3988000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1775756", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21921321", "currentAccountsPayable": "10887730", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3988000", "totalShareholderEquity": "14556812", "capitalLeaseObligations": "2363574", "otherCurrentLiabilities": "3499224", "totalCurrentLiabilities": "7487224", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19829849", "cashAndShortTermInvestments": "93115", "commonStockSharesOutstanding": "9076396", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "93115", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27479247", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-648996", "operatingCashflow": "-18005095", "capitalExpenditures": "4466111", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24940220", "cashflowFromInvestment": "-4466111", "stockBasedCompensation": "492295", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-159450374", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3936655", "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": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "income_statement": { "revenue": 25590695, "cost_of_revenue": 33660482, "gross_profit": -8069787, "ebit": -2886611, "ebitda": 564794, "pretax_income": -26226337, "tax_provision": 55588, "net_income": -26281925, "net_income_to_common": -26281925, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5146616, "total_current_assets": 15840927, "total_assets": 64771061, "short_term_debt": 2052379, "long_term_debt": 13000000, "total_debt": 15052379, "total_liabilities": 60131404, "total_equity": 4639657, "shares_outstanding": 21862500, "goodwill_and_intangibles": 1917356 }, "cash_flow": { "operating_cash_flow": -2105718, "capital_expenditure": 3379324, "free_cash_flow": 1273606, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32994, "ticker_id": 5144, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2886611", "ebitda": "564794", "netIncome": "-26281925", "grossProfit": "-8069787", "depreciation": "None", "totalRevenue": "25590695", "costOfRevenue": "33660482", "interestIncome": "4010", "incomeBeforeTax": "-26226337", "interestExpense": "3215822", "operatingIncome": "-23062460", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "55588", "reportedCurrency": "USD", "netInterestIncome": "-3215822", "nonInterestIncome": "None", "operatingExpenses": "14992673", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33660482", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3451405", "sellingGeneralAndAdministrative": "14992673", "netIncomeFromContinuingOperations": "-26281925" }, "balance": { "goodwill": "1917356", "inventory": "6284665", "commonStock": "461", "currentDebt": "None", "investments": "None", "totalAssets": "64771061", "longTermDebt": "13000000", "shortTermDebt": "2052379", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-37986129", "totalLiabilities": "60131404", "otherCurrentAssets": "6282713", "totalCurrentAssets": "15840927", "currentLongTermDebt": "25430000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2592757", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48930134", "currentAccountsPayable": "158640", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "41177255", "totalShareholderEquity": "4639657", "capitalLeaseObligations": "2747255", "otherCurrentLiabilities": "290134", "totalCurrentLiabilities": "43019172", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17112232", "cashAndShortTermInvestments": "5146616", "commonStockSharesOutstanding": "21862500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5146616", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-302544", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "421338", "operatingCashflow": "-2105718", "capitalExpenditures": "3379324", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1663126", "cashflowFromInvestment": "-3329324", "stockBasedCompensation": "514489", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3451405", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 25590695, "cost_of_revenue": 33660482, "gross_profit": -8069787, "research_and_development": null, "selling_general_admin": 14992673, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2886611, "depreciation_amortisation": 3451405, "ebitda": 564794, "interest_expense": 3215822, "interest_income": null, "other_non_operating": null, "pretax_income": -26226337, "tax_provision": 55588, "effective_tax_rate": null, "net_income": -26281925, "net_income_continuing_ops": -26281925, "net_income_to_common": -26281925, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5146616, "short_term_investments": null, "net_receivables": 2592757, "inventory": 6284665, "other_current_assets": null, "total_current_assets": 15840927, "net_ppe": null, "goodwill": 1917356, "intangible_assets": null, "goodwill_and_intangibles": 1917356, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 48930134, "total_assets": 64771061, "short_term_debt": 2052379, "accounts_payable": 158640, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43019172, "long_term_debt": 13000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17112232, "total_liabilities": 60131404, "total_debt": 15052379, "preferred_stock": null, "minority_interest": null, "retained_earnings": -37986129, "total_equity": 4639657, "shares_outstanding": 21862500, "operating_cash_flow": -2105718, "stock_based_compensation": 514489, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3379324, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3329324, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1663126, "free_cash_flow": 1273606, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2886611", "ebitda": "564794", "netIncome": "-26281925", "grossProfit": "-8069787", "depreciation": "None", "totalRevenue": "25590695", "costOfRevenue": "33660482", "interestIncome": "4010", "incomeBeforeTax": "-26226337", "interestExpense": "3215822", "operatingIncome": "-23062460", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "55588", "reportedCurrency": "USD", "netInterestIncome": "-3215822", "nonInterestIncome": "None", "operatingExpenses": "14992673", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33660482", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3451405", "sellingGeneralAndAdministrative": "14992673", "netIncomeFromContinuingOperations": "-26281925" }, "balance": { "goodwill": "1917356", "inventory": "6284665", "commonStock": "461", "currentDebt": "None", "investments": "None", "totalAssets": "64771061", "longTermDebt": "13000000", "shortTermDebt": "2052379", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-37986129", "totalLiabilities": "60131404", "otherCurrentAssets": "6282713", "totalCurrentAssets": "15840927", "currentLongTermDebt": "25430000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2592757", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48930134", "currentAccountsPayable": "158640", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "41177255", "totalShareholderEquity": "4639657", "capitalLeaseObligations": "2747255", "otherCurrentLiabilities": "290134", "totalCurrentLiabilities": "43019172", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17112232", "cashAndShortTermInvestments": "5146616", "commonStockSharesOutstanding": "21862500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5146616", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-302544", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "421338", "operatingCashflow": "-2105718", "capitalExpenditures": "3379324", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1663126", "cashflowFromInvestment": "-3329324", "stockBasedCompensation": "514489", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3451405", "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": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "income_statement": { "revenue": 13633002, "cost_of_revenue": 13845992, "gross_profit": -212990, "ebit": -9836920, "ebitda": -7739410, "pretax_income": -10101641, "tax_provision": 19539, "net_income": -10121180, "net_income_to_common": -10121180, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2905351, "total_current_assets": 11573984, "total_assets": 57383539, "short_term_debt": 3188572, "long_term_debt": 10000000, "total_debt": 13188572, "total_liabilities": 29299197, "total_equity": 28084342, "shares_outstanding": 10099736, "goodwill_and_intangibles": 1917356 }, "cash_flow": { "operating_cash_flow": -6784548, "capital_expenditure": 21207893, "free_cash_flow": 14423345, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32999, "ticker_id": 5144, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9836920", "ebitda": "-7739410", "netIncome": "-10121180", "grossProfit": "-212990", "depreciation": "None", "totalRevenue": "13633002", "costOfRevenue": "13845992", "interestIncome": "None", "incomeBeforeTax": "-10101641", "interestExpense": "264721", "operatingIncome": "-10208193", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "19539", "reportedCurrency": "USD", "netInterestIncome": "-264721", "nonInterestIncome": "None", "operatingExpenses": "9995203", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13845992", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2097510", "sellingGeneralAndAdministrative": "9995203", "netIncomeFromContinuingOperations": "-10121180" }, "balance": { "goodwill": "1917356", "inventory": "6098677", "commonStock": "461", "currentDebt": "None", "investments": "None", "totalAssets": "57383539", "longTermDebt": "10000000", "shortTermDebt": "3188572", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-11704204", "totalLiabilities": "29299197", "otherCurrentAssets": "436170", "totalCurrentAssets": "11573984", "currentLongTermDebt": "3188572", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2133786", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45809555", "currentAccountsPayable": "7248231", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13188572", "totalShareholderEquity": "28084342", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "6945038", "totalCurrentLiabilities": "17381841", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11917356", "cashAndShortTermInvestments": "2905351", "commonStockSharesOutstanding": "10099736", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2905351", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10121180", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3446849", "operatingCashflow": "-6784548", "capitalExpenditures": "21207893", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27524794", "cashflowFromInvestment": "-21207893", "stockBasedCompensation": "0", "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": "2097510", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13633002, "cost_of_revenue": 13845992, "gross_profit": -212990, "research_and_development": null, "selling_general_admin": 9995203, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9836920, "depreciation_amortisation": 2097510, "ebitda": -7739410, "interest_expense": 264721, "interest_income": null, "other_non_operating": null, "pretax_income": -10101641, "tax_provision": 19539, "effective_tax_rate": null, "net_income": -10121180, "net_income_continuing_ops": -10121180, "net_income_to_common": -10121180, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2905351, "short_term_investments": null, "net_receivables": 2133786, "inventory": 6098677, "other_current_assets": null, "total_current_assets": 11573984, "net_ppe": null, "goodwill": 1917356, "intangible_assets": null, "goodwill_and_intangibles": 1917356, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 45809555, "total_assets": 57383539, "short_term_debt": 3188572, "accounts_payable": 7248231, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17381841, "long_term_debt": 10000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11917356, "total_liabilities": 29299197, "total_debt": 13188572, "preferred_stock": null, "minority_interest": null, "retained_earnings": -11704204, "total_equity": 28084342, "shares_outstanding": 10099736, "operating_cash_flow": -6784548, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21207893, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21207893, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27524794, "free_cash_flow": 14423345, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9836920", "ebitda": "-7739410", "netIncome": "-10121180", "grossProfit": "-212990", "depreciation": "None", "totalRevenue": "13633002", "costOfRevenue": "13845992", "interestIncome": "None", "incomeBeforeTax": "-10101641", "interestExpense": "264721", "operatingIncome": "-10208193", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "19539", "reportedCurrency": "USD", "netInterestIncome": "-264721", "nonInterestIncome": "None", "operatingExpenses": "9995203", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13845992", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2097510", "sellingGeneralAndAdministrative": "9995203", "netIncomeFromContinuingOperations": "-10121180" }, "balance": { "goodwill": "1917356", "inventory": "6098677", "commonStock": "461", "currentDebt": "None", "investments": "None", "totalAssets": "57383539", "longTermDebt": "10000000", "shortTermDebt": "3188572", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-11704204", "totalLiabilities": "29299197", "otherCurrentAssets": "436170", "totalCurrentAssets": "11573984", "currentLongTermDebt": "3188572", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2133786", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45809555", "currentAccountsPayable": "7248231", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13188572", "totalShareholderEquity": "28084342", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "6945038", "totalCurrentLiabilities": "17381841", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11917356", "cashAndShortTermInvestments": "2905351", "commonStockSharesOutstanding": "10099736", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2905351", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10121180", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3446849", "operatingCashflow": "-6784548", "capitalExpenditures": "21207893", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27524794", "cashflowFromInvestment": "-21207893", "stockBasedCompensation": "0", "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": "2097510", "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": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "income_statement": { "revenue": 8941882, "cost_of_revenue": 7885757, "gross_profit": 1056125, "ebit": -2838007, "ebitda": null, "pretax_income": -6490780, "tax_provision": null, "net_income": -6410083, "net_income_to_common": -6410083, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63859, "total_current_assets": 8055280, "total_assets": 52573331, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 71803918, "total_equity": -19230587, "shares_outstanding": 21463306, "goodwill_and_intangibles": 298041 }, "cash_flow": { "operating_cash_flow": -2838712, "capital_expenditure": 4413, "free_cash_flow": -2834299, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32978, "ticker_id": 5144, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-6410083", "grossProfit": "1056125", "depreciation": "None", "totalRevenue": "8941882", "costOfRevenue": "7885757", "interestIncome": "None", "incomeBeforeTax": "-6490780", "interestExpense": "1643595", "operatingIncome": "-2838007", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1643595", "nonInterestIncome": "None", "operatingExpenses": "11779889", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7885757", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "3894132", "netIncomeFromContinuingOperations": "-6410083" }, "balance": { "goodwill": "0", "inventory": "4582576", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "52573331", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "298041", "reportedCurrency": "USD", "retainedEarnings": "-109771192", "totalLiabilities": "71803918", "otherCurrentAssets": "760616", "totalCurrentAssets": "8055280", "currentLongTermDebt": "25791476", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2648229", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44518051", "currentAccountsPayable": "16046886", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-19230587", "capitalLeaseObligations": "1290445", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "69816703", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1987215", "cashAndShortTermInvestments": "63859", "commonStockSharesOutstanding": "21463306", "intangibleAssetsExcludingGoodwill": "298041", "cashAndCashEquivalentsAtCarryingValue": "63859", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6410083", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1439766", "operatingCashflow": "-2838712", "capitalExpenditures": "4413", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2778115", "cashflowFromInvestment": "None", "stockBasedCompensation": "128075", "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": "433644", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8941882, "cost_of_revenue": 7885757, "gross_profit": 1056125, "research_and_development": null, "selling_general_admin": 3894132, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2838007, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 1643595, "interest_income": null, "other_non_operating": null, "pretax_income": -6490780, "tax_provision": null, "effective_tax_rate": null, "net_income": -6410083, "net_income_continuing_ops": -6410083, "net_income_to_common": -6410083, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63859, "short_term_investments": null, "net_receivables": 2648229, "inventory": 4582576, "other_current_assets": null, "total_current_assets": 8055280, "net_ppe": null, "goodwill": 0, "intangible_assets": 298041, "goodwill_and_intangibles": 298041, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 44518051, "total_assets": 52573331, "short_term_debt": null, "accounts_payable": 16046886, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69816703, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1987215, "total_liabilities": 71803918, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -109771192, "total_equity": -19230587, "shares_outstanding": 21463306, "operating_cash_flow": -2838712, "stock_based_compensation": 128075, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4413, "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": 2778115, "free_cash_flow": -2834299, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-6410083", "grossProfit": "1056125", "depreciation": "None", "totalRevenue": "8941882", "costOfRevenue": "7885757", "interestIncome": "None", "incomeBeforeTax": "-6490780", "interestExpense": "1643595", "operatingIncome": "-2838007", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1643595", "nonInterestIncome": "None", "operatingExpenses": "11779889", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7885757", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "3894132", "netIncomeFromContinuingOperations": "-6410083" }, "balance": { "goodwill": "0", "inventory": "4582576", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "52573331", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "298041", "reportedCurrency": "USD", "retainedEarnings": "-109771192", "totalLiabilities": "71803918", "otherCurrentAssets": "760616", "totalCurrentAssets": "8055280", "currentLongTermDebt": "25791476", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2648229", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44518051", "currentAccountsPayable": "16046886", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-19230587", "capitalLeaseObligations": "1290445", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "69816703", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1987215", "cashAndShortTermInvestments": "63859", "commonStockSharesOutstanding": "21463306", "intangibleAssetsExcludingGoodwill": "298041", "cashAndCashEquivalentsAtCarryingValue": "63859", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6410083", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1439766", "operatingCashflow": "-2838712", "capitalExpenditures": "4413", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2778115", "cashflowFromInvestment": "None", "stockBasedCompensation": "128075", "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": "433644", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "income_statement": { "revenue": 7103749, "cost_of_revenue": 6063191, "gross_profit": 1040558, "ebit": -1924857, "ebitda": -1471643, "pretax_income": -3780821, "tax_provision": null, "net_income": -3780821, "net_income_to_common": -3780821, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128869, "total_current_assets": 9470623, "total_assets": 56297596, "short_term_debt": 30954314, "long_term_debt": 3000000, "total_debt": 33954314, "total_liabilities": 69246174, "total_equity": -12948578, "shares_outstanding": 21407493, "goodwill_and_intangibles": 2301066 }, "cash_flow": { "operating_cash_flow": -190568, "capital_expenditure": 32701, "free_cash_flow": -157867, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32980, "ticker_id": 5144, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1924857", "ebitda": "-1471643", "netIncome": "-3780821", "grossProfit": "1040558", "depreciation": "None", "totalRevenue": "7103749", "costOfRevenue": "6063191", "interestIncome": "None", "incomeBeforeTax": "-3780821", "interestExpense": "1855028", "operatingIncome": "-1924857", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1855028", "nonInterestIncome": "None", "operatingExpenses": "2965415", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "488000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6063191", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "453214", "sellingGeneralAndAdministrative": "2965415", "netIncomeFromContinuingOperations": "-3780821" }, "balance": { "goodwill": "1917356", "inventory": "5997898", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "56297596", "longTermDebt": "3000000", "shortTermDebt": "30954314", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "383710", "reportedCurrency": "USD", "retainedEarnings": "-103361109", "totalLiabilities": "69246174", "otherCurrentAssets": "769073", "totalCurrentAssets": "9470623", "currentLongTermDebt": "30316573", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2574783", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46826973", "currentAccountsPayable": "14030501", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "34621170", "totalShareholderEquity": "-12948578", "capitalLeaseObligations": "1304597", "otherCurrentLiabilities": "19134580", "totalCurrentLiabilities": "64119395", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5126779", "cashAndShortTermInvestments": "128869", "commonStockSharesOutstanding": "21407493", "intangibleAssetsExcludingGoodwill": "383710", "cashAndCashEquivalentsAtCarryingValue": "128869", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3780821", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1091426", "operatingCashflow": "-190568", "capitalExpenditures": "32701", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "145559", "cashflowFromInvestment": "-32701", "stockBasedCompensation": "2998", "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": "453214", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7103749, "cost_of_revenue": 6063191, "gross_profit": 1040558, "research_and_development": 488000, "selling_general_admin": 2965415, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1924857, "depreciation_amortisation": 453214, "ebitda": -1471643, "interest_expense": 1855028, "interest_income": null, "other_non_operating": null, "pretax_income": -3780821, "tax_provision": null, "effective_tax_rate": null, "net_income": -3780821, "net_income_continuing_ops": -3780821, "net_income_to_common": -3780821, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128869, "short_term_investments": null, "net_receivables": 2574783, "inventory": 5997898, "other_current_assets": null, "total_current_assets": 9470623, "net_ppe": null, "goodwill": 1917356, "intangible_assets": 383710, "goodwill_and_intangibles": 2301066, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 46826973, "total_assets": 56297596, "short_term_debt": 30954314, "accounts_payable": 14030501, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64119395, "long_term_debt": 3000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5126779, "total_liabilities": 69246174, "total_debt": 33954314, "preferred_stock": null, "minority_interest": null, "retained_earnings": -103361109, "total_equity": -12948578, "shares_outstanding": 21407493, "operating_cash_flow": -190568, "stock_based_compensation": 2998, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32701, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32701, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 145559, "free_cash_flow": -157867, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1924857", "ebitda": "-1471643", "netIncome": "-3780821", "grossProfit": "1040558", "depreciation": "None", "totalRevenue": "7103749", "costOfRevenue": "6063191", "interestIncome": "None", "incomeBeforeTax": "-3780821", "interestExpense": "1855028", "operatingIncome": "-1924857", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1855028", "nonInterestIncome": "None", "operatingExpenses": "2965415", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "488000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6063191", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "453214", "sellingGeneralAndAdministrative": "2965415", "netIncomeFromContinuingOperations": "-3780821" }, "balance": { "goodwill": "1917356", "inventory": "5997898", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "56297596", "longTermDebt": "3000000", "shortTermDebt": "30954314", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "383710", "reportedCurrency": "USD", "retainedEarnings": "-103361109", "totalLiabilities": "69246174", "otherCurrentAssets": "769073", "totalCurrentAssets": "9470623", "currentLongTermDebt": "30316573", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2574783", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46826973", "currentAccountsPayable": "14030501", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "34621170", "totalShareholderEquity": "-12948578", "capitalLeaseObligations": "1304597", "otherCurrentLiabilities": "19134580", "totalCurrentLiabilities": "64119395", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5126779", "cashAndShortTermInvestments": "128869", "commonStockSharesOutstanding": "21407493", "intangibleAssetsExcludingGoodwill": "383710", "cashAndCashEquivalentsAtCarryingValue": "128869", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3780821", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1091426", "operatingCashflow": "-190568", "capitalExpenditures": "32701", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "145559", "cashflowFromInvestment": "-32701", "stockBasedCompensation": "2998", "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": "453214", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "income_statement": { "revenue": 7188269, "cost_of_revenue": 6673384, "gross_profit": 514885, "ebit": -3358223, "ebitda": -2884349, "pretax_income": -4586139, "tax_provision": 13987, "net_income": -4600126, "net_income_to_common": -4600126, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206579, "total_current_assets": 9930674, "total_assets": 57274635, "short_term_debt": 6578175, "long_term_debt": 24732682, "total_debt": 31310857, "total_liabilities": 66445391, "total_equity": -9170756, "shares_outstanding": 21407493, "goodwill_and_intangibles": 2268365 }, "cash_flow": { "operating_cash_flow": -2196938, "capital_expenditure": 5958, "free_cash_flow": -2190980, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32981, "ticker_id": 5144, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3358223", "ebitda": "-2884349", "netIncome": "-4600126", "grossProfit": "514885", "depreciation": "None", "totalRevenue": "7188269", "costOfRevenue": "6673384", "interestIncome": "None", "incomeBeforeTax": "-4586139", "interestExpense": "1227916", "operatingIncome": "-3356000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13987", "reportedCurrency": "USD", "netInterestIncome": "-1227916", "nonInterestIncome": "None", "operatingExpenses": "3870887", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "607037", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6673384", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "473874", "sellingGeneralAndAdministrative": "3304695", "netIncomeFromContinuingOperations": "-4600126" }, "balance": { "goodwill": "1917356", "inventory": "7001994", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "57274635", "longTermDebt": "24732682", "shortTermDebt": "6578175", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "351009", "reportedCurrency": "USD", "retainedEarnings": "-99580288", "totalLiabilities": "66445391", "otherCurrentAssets": "402200", "totalCurrentAssets": "9930674", "currentLongTermDebt": "5956085", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2319901", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47343961", "currentAccountsPayable": "13990784", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32140104", "totalShareholderEquity": "-9170756", "capitalLeaseObligations": "1451337", "otherCurrentLiabilities": "18854580", "totalCurrentLiabilities": "39423539", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27021852", "cashAndShortTermInvestments": "206579", "commonStockSharesOutstanding": "21407493", "intangibleAssetsExcludingGoodwill": "351009", "cashAndCashEquivalentsAtCarryingValue": "206579", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4600126", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1227829", "operatingCashflow": "-2196938", "capitalExpenditures": "5958", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2213861", "cashflowFromInvestment": "-2880", "stockBasedCompensation": "254678", "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": "473874", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7188269, "cost_of_revenue": 6673384, "gross_profit": 514885, "research_and_development": 607037, "selling_general_admin": 3304695, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3358223, "depreciation_amortisation": 473874, "ebitda": -2884349, "interest_expense": 1227916, "interest_income": null, "other_non_operating": null, "pretax_income": -4586139, "tax_provision": 13987, "effective_tax_rate": null, "net_income": -4600126, "net_income_continuing_ops": -4600126, "net_income_to_common": -4600126, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 206579, "short_term_investments": null, "net_receivables": 2319901, "inventory": 7001994, "other_current_assets": null, "total_current_assets": 9930674, "net_ppe": null, "goodwill": 1917356, "intangible_assets": 351009, "goodwill_and_intangibles": 2268365, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 47343961, "total_assets": 57274635, "short_term_debt": 6578175, "accounts_payable": 13990784, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39423539, "long_term_debt": 24732682, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27021852, "total_liabilities": 66445391, "total_debt": 31310857, "preferred_stock": null, "minority_interest": null, "retained_earnings": -99580288, "total_equity": -9170756, "shares_outstanding": 21407493, "operating_cash_flow": -2196938, "stock_based_compensation": 254678, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5958, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2880, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2213861, "free_cash_flow": -2190980, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3358223", "ebitda": "-2884349", "netIncome": "-4600126", "grossProfit": "514885", "depreciation": "None", "totalRevenue": "7188269", "costOfRevenue": "6673384", "interestIncome": "None", "incomeBeforeTax": "-4586139", "interestExpense": "1227916", "operatingIncome": "-3356000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13987", "reportedCurrency": "USD", "netInterestIncome": "-1227916", "nonInterestIncome": "None", "operatingExpenses": "3870887", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "607037", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6673384", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "473874", "sellingGeneralAndAdministrative": "3304695", "netIncomeFromContinuingOperations": "-4600126" }, "balance": { "goodwill": "1917356", "inventory": "7001994", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "57274635", "longTermDebt": "24732682", "shortTermDebt": "6578175", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "351009", "reportedCurrency": "USD", "retainedEarnings": "-99580288", "totalLiabilities": "66445391", "otherCurrentAssets": "402200", "totalCurrentAssets": "9930674", "currentLongTermDebt": "5956085", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2319901", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47343961", "currentAccountsPayable": "13990784", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32140104", "totalShareholderEquity": "-9170756", "capitalLeaseObligations": "1451337", "otherCurrentLiabilities": "18854580", "totalCurrentLiabilities": "39423539", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27021852", "cashAndShortTermInvestments": "206579", "commonStockSharesOutstanding": "21407493", "intangibleAssetsExcludingGoodwill": "351009", "cashAndCashEquivalentsAtCarryingValue": "206579", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4600126", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1227829", "operatingCashflow": "-2196938", "capitalExpenditures": "5958", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2213861", "cashflowFromInvestment": "-2880", "stockBasedCompensation": "254678", "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": "473874", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "income_statement": { "revenue": 6845670, "cost_of_revenue": 5945868, "gross_profit": 899802, "ebit": -2928165, "ebitda": -2447611, "pretax_income": -4187588, "tax_provision": -149849, "net_income": -4187588, "net_income_to_common": -4187588, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192536, "total_current_assets": 10571371, "total_assets": 58397557, "short_term_debt": 6309335, "long_term_debt": 24905366, "total_debt": 31214701, "total_liabilities": 63222865, "total_equity": -4825308, "shares_outstanding": 21379347, "goodwill_and_intangibles": 2246178 }, "cash_flow": { "operating_cash_flow": -1372605, "capital_expenditure": 25744, "free_cash_flow": -1346861, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32982, "ticker_id": 5144, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2928165", "ebitda": "-2447611", "netIncome": "-4187588", "grossProfit": "899802", "depreciation": "None", "totalRevenue": "6845670", "costOfRevenue": "5945868", "interestIncome": "None", "incomeBeforeTax": "-4187588", "interestExpense": "1259423", "operatingIncome": "-2917118", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-149849", "reportedCurrency": "USD", "netInterestIncome": "-1259423", "nonInterestIncome": "None", "operatingExpenses": "3816920", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5945868", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "480554", "sellingGeneralAndAdministrative": "3816920", "netIncomeFromContinuingOperations": "-4187588" }, "balance": { "goodwill": "1917356", "inventory": "7751394", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "58397557", "longTermDebt": "24905366", "shortTermDebt": "6309335", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "328822", "reportedCurrency": "USD", "retainedEarnings": "-94980162", "totalLiabilities": "63222865", "otherCurrentAssets": "848349", "totalCurrentAssets": "10571371", "currentLongTermDebt": "5706085", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1779092", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47826186", "currentAccountsPayable": "13047438", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32203051", "totalShareholderEquity": "-4825308", "capitalLeaseObligations": "1591600", "otherCurrentLiabilities": "16512453", "totalCurrentLiabilities": "35869226", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27353639", "cashAndShortTermInvestments": "192536", "commonStockSharesOutstanding": "21379347", "intangibleAssetsExcludingGoodwill": "328822", "cashAndCashEquivalentsAtCarryingValue": "192536", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4187588", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "421189", "operatingCashflow": "-1372605", "capitalExpenditures": "25744", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "937920", "cashflowFromInvestment": "-25744", "stockBasedCompensation": "58166", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4314510", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "480554", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6845670, "cost_of_revenue": 5945868, "gross_profit": 899802, "research_and_development": null, "selling_general_admin": 3816920, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2928165, "depreciation_amortisation": 480554, "ebitda": -2447611, "interest_expense": 1259423, "interest_income": null, "other_non_operating": null, "pretax_income": -4187588, "tax_provision": -149849, "effective_tax_rate": null, "net_income": -4187588, "net_income_continuing_ops": -4187588, "net_income_to_common": -4187588, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 192536, "short_term_investments": null, "net_receivables": 1779092, "inventory": 7751394, "other_current_assets": null, "total_current_assets": 10571371, "net_ppe": null, "goodwill": 1917356, "intangible_assets": 328822, "goodwill_and_intangibles": 2246178, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 47826186, "total_assets": 58397557, "short_term_debt": 6309335, "accounts_payable": 13047438, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35869226, "long_term_debt": 24905366, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27353639, "total_liabilities": 63222865, "total_debt": 31214701, "preferred_stock": null, "minority_interest": null, "retained_earnings": -94980162, "total_equity": -4825308, "shares_outstanding": 21379347, "operating_cash_flow": -1372605, "stock_based_compensation": 58166, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25744, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25744, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 937920, "free_cash_flow": -1346861, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2928165", "ebitda": "-2447611", "netIncome": "-4187588", "grossProfit": "899802", "depreciation": "None", "totalRevenue": "6845670", "costOfRevenue": "5945868", "interestIncome": "None", "incomeBeforeTax": "-4187588", "interestExpense": "1259423", "operatingIncome": "-2917118", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-149849", "reportedCurrency": "USD", "netInterestIncome": "-1259423", "nonInterestIncome": "None", "operatingExpenses": "3816920", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5945868", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "480554", "sellingGeneralAndAdministrative": "3816920", "netIncomeFromContinuingOperations": "-4187588" }, "balance": { "goodwill": "1917356", "inventory": "7751394", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "58397557", "longTermDebt": "24905366", "shortTermDebt": "6309335", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "328822", "reportedCurrency": "USD", "retainedEarnings": "-94980162", "totalLiabilities": "63222865", "otherCurrentAssets": "848349", "totalCurrentAssets": "10571371", "currentLongTermDebt": "5706085", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1779092", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47826186", "currentAccountsPayable": "13047438", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32203051", "totalShareholderEquity": "-4825308", "capitalLeaseObligations": "1591600", "otherCurrentLiabilities": "16512453", "totalCurrentLiabilities": "35869226", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27353639", "cashAndShortTermInvestments": "192536", "commonStockSharesOutstanding": "21379347", "intangibleAssetsExcludingGoodwill": "328822", "cashAndCashEquivalentsAtCarryingValue": "192536", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4187588", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "421189", "operatingCashflow": "-1372605", "capitalExpenditures": "25744", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "937920", "cashflowFromInvestment": "-25744", "stockBasedCompensation": "58166", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4314510", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "480554", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "income_statement": { "revenue": 6760282, "cost_of_revenue": 6508937, "gross_profit": 251345, "ebit": -4621566, "ebitda": null, "pretax_income": -5915516, "tax_provision": null, "net_income": -5765667, "net_income_to_common": -5765667, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 652965, "total_current_assets": 11799583, "total_assets": 60006083, "short_term_debt": null, "long_term_debt": 25078051, "total_debt": 25078051, "total_liabilities": 60701969, "total_equity": -695886, "shares_outstanding": 21378890, "goodwill_and_intangibles": 2236663 }, "cash_flow": { "operating_cash_flow": -819425, "capital_expenditure": 198485, "free_cash_flow": -620940, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32983, "ticker_id": 5144, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4621566", "ebitda": "None", "netIncome": "-5765667", "grossProfit": "251345", "depreciation": "None", "totalRevenue": "6760282", "costOfRevenue": "6508937", "interestIncome": "None", "incomeBeforeTax": "-5915516", "interestExpense": "1294136", "operatingIncome": "-4621566", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1294136", "nonInterestIncome": "None", "operatingExpenses": "11381848", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6508937", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "4872911", "netIncomeFromContinuingOperations": "-5765667" }, "balance": { "goodwill": "1917356", "inventory": "8046259", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "60006083", "longTermDebt": "25078051", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "319307", "reportedCurrency": "USD", "retainedEarnings": "-90792574", "totalLiabilities": "60701969", "otherCurrentAssets": "1134611", "totalCurrentAssets": "11799583", "currentLongTermDebt": "5456934", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1965748", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48206500", "currentAccountsPayable": "11529803", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-695886", "capitalLeaseObligations": "1749805", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "25406490", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35295479", "cashAndShortTermInvestments": "652965", "commonStockSharesOutstanding": "21378890", "intangibleAssetsExcludingGoodwill": "319307", "cashAndCashEquivalentsAtCarryingValue": "652965", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5765667", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-32844", "operatingCashflow": "-819425", "capitalExpenditures": "198485", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "949333", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "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": "462266", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6760282, "cost_of_revenue": 6508937, "gross_profit": 251345, "research_and_development": null, "selling_general_admin": 4872911, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4621566, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 1294136, "interest_income": null, "other_non_operating": null, "pretax_income": -5915516, "tax_provision": null, "effective_tax_rate": null, "net_income": -5765667, "net_income_continuing_ops": -5765667, "net_income_to_common": -5765667, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 652965, "short_term_investments": null, "net_receivables": 1965748, "inventory": 8046259, "other_current_assets": null, "total_current_assets": 11799583, "net_ppe": null, "goodwill": 1917356, "intangible_assets": 319307, "goodwill_and_intangibles": 2236663, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 48206500, "total_assets": 60006083, "short_term_debt": null, "accounts_payable": 11529803, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25406490, "long_term_debt": 25078051, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35295479, "total_liabilities": 60701969, "total_debt": 25078051, "preferred_stock": null, "minority_interest": null, "retained_earnings": -90792574, "total_equity": -695886, "shares_outstanding": 21378890, "operating_cash_flow": -819425, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 198485, "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": 949333, "free_cash_flow": -620940, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4621566", "ebitda": "None", "netIncome": "-5765667", "grossProfit": "251345", "depreciation": "None", "totalRevenue": "6760282", "costOfRevenue": "6508937", "interestIncome": "None", "incomeBeforeTax": "-5915516", "interestExpense": "1294136", "operatingIncome": "-4621566", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1294136", "nonInterestIncome": "None", "operatingExpenses": "11381848", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6508937", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "4872911", "netIncomeFromContinuingOperations": "-5765667" }, "balance": { "goodwill": "1917356", "inventory": "8046259", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "60006083", "longTermDebt": "25078051", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "319307", "reportedCurrency": "USD", "retainedEarnings": "-90792574", "totalLiabilities": "60701969", "otherCurrentAssets": "1134611", "totalCurrentAssets": "11799583", "currentLongTermDebt": "5456934", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1965748", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48206500", "currentAccountsPayable": "11529803", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-695886", "capitalLeaseObligations": "1749805", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "25406490", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35295479", "cashAndShortTermInvestments": "652965", "commonStockSharesOutstanding": "21378890", "intangibleAssetsExcludingGoodwill": "319307", "cashAndCashEquivalentsAtCarryingValue": "652965", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5765667", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-32844", "operatingCashflow": "-819425", "capitalExpenditures": "198485", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "949333", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "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": "462266", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "income_statement": { "revenue": 7687899, "cost_of_revenue": 6414629, "gross_profit": 1273270, "ebit": -3623813, "ebitda": -3172659, "pretax_income": -4831337, "tax_provision": 832, "net_income": -4832169, "net_income_to_common": -4832169, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 721542, "total_current_assets": 13427760, "total_assets": 61911526, "short_term_debt": 6274922, "long_term_debt": 23649885, "total_debt": 29924807, "total_liabilities": 56841745, "total_equity": 5069781, "shares_outstanding": 21378890, "goodwill_and_intangibles": 2170373 }, "cash_flow": { "operating_cash_flow": -3266627, "capital_expenditure": 496842, "free_cash_flow": -2769785, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32985, "ticker_id": 5144, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3623813", "ebitda": "-3172659", "netIncome": "-4832169", "grossProfit": "1273270", "depreciation": "None", "totalRevenue": "7687899", "costOfRevenue": "6414629", "interestIncome": "None", "incomeBeforeTax": "-4831337", "interestExpense": "1207524", "operatingIncome": "-3621048", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "832", "reportedCurrency": "USD", "netInterestIncome": "-1207524", "nonInterestIncome": "None", "operatingExpenses": "4894318", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6414629", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "451154", "sellingGeneralAndAdministrative": "2464269", "netIncomeFromContinuingOperations": "-4832169" }, "balance": { "goodwill": "1917356", "inventory": "8750399", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "61911526", "longTermDebt": "23649885", "shortTermDebt": "6274922", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "253017", "reportedCurrency": "USD", "retainedEarnings": "-85026907", "totalLiabilities": "56841745", "otherCurrentAssets": "1048029", "totalCurrentAssets": "13427760", "currentLongTermDebt": "5706934", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2907790", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48483766", "currentAccountsPayable": "8596330", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31251729", "totalShareholderEquity": "5069781", "capitalLeaseObligations": "1894910", "otherCurrentLiabilities": "15427453", "totalCurrentLiabilities": "30298705", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "26543040", "cashAndShortTermInvestments": "721542", "commonStockSharesOutstanding": "21378890", "intangibleAssetsExcludingGoodwill": "253017", "cashAndCashEquivalentsAtCarryingValue": "721542", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4832169", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1077434", "operatingCashflow": "-3266627", "capitalExpenditures": "496842", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1356271", "cashflowFromInvestment": "-496842", "stockBasedCompensation": "0", "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": "451154", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7687899, "cost_of_revenue": 6414629, "gross_profit": 1273270, "research_and_development": null, "selling_general_admin": 2464269, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3623813, "depreciation_amortisation": 451154, "ebitda": -3172659, "interest_expense": 1207524, "interest_income": null, "other_non_operating": null, "pretax_income": -4831337, "tax_provision": 832, "effective_tax_rate": null, "net_income": -4832169, "net_income_continuing_ops": -4832169, "net_income_to_common": -4832169, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 721542, "short_term_investments": null, "net_receivables": 2907790, "inventory": 8750399, "other_current_assets": null, "total_current_assets": 13427760, "net_ppe": null, "goodwill": 1917356, "intangible_assets": 253017, "goodwill_and_intangibles": 2170373, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 48483766, "total_assets": 61911526, "short_term_debt": 6274922, "accounts_payable": 8596330, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30298705, "long_term_debt": 23649885, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26543040, "total_liabilities": 56841745, "total_debt": 29924807, "preferred_stock": null, "minority_interest": null, "retained_earnings": -85026907, "total_equity": 5069781, "shares_outstanding": 21378890, "operating_cash_flow": -3266627, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 496842, "acquisitions": null, "other_investing": null, "investing_cash_flow": -496842, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1356271, "free_cash_flow": -2769785, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3623813", "ebitda": "-3172659", "netIncome": "-4832169", "grossProfit": "1273270", "depreciation": "None", "totalRevenue": "7687899", "costOfRevenue": "6414629", "interestIncome": "None", "incomeBeforeTax": "-4831337", "interestExpense": "1207524", "operatingIncome": "-3621048", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "832", "reportedCurrency": "USD", "netInterestIncome": "-1207524", "nonInterestIncome": "None", "operatingExpenses": "4894318", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6414629", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "451154", "sellingGeneralAndAdministrative": "2464269", "netIncomeFromContinuingOperations": "-4832169" }, "balance": { "goodwill": "1917356", "inventory": "8750399", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "61911526", "longTermDebt": "23649885", "shortTermDebt": "6274922", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "253017", "reportedCurrency": "USD", "retainedEarnings": "-85026907", "totalLiabilities": "56841745", "otherCurrentAssets": "1048029", "totalCurrentAssets": "13427760", "currentLongTermDebt": "5706934", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2907790", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48483766", "currentAccountsPayable": "8596330", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31251729", "totalShareholderEquity": "5069781", "capitalLeaseObligations": "1894910", "otherCurrentLiabilities": "15427453", "totalCurrentLiabilities": "30298705", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "26543040", "cashAndShortTermInvestments": "721542", "commonStockSharesOutstanding": "21378890", "intangibleAssetsExcludingGoodwill": "253017", "cashAndCashEquivalentsAtCarryingValue": "721542", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4832169", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1077434", "operatingCashflow": "-3266627", "capitalExpenditures": "496842", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1356271", "cashflowFromInvestment": "-496842", "stockBasedCompensation": "0", "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": "451154", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "income_statement": { "revenue": 5325280, "cost_of_revenue": 4902958, "gross_profit": 422322, "ebit": -5205608, "ebitda": -4789613, "pretax_income": -6283624, "tax_provision": 14116, "net_income": -6297740, "net_income_to_common": -6297740, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3128740, "total_current_assets": 15146038, "total_assets": 63594502, "short_term_debt": 6365030, "long_term_debt": 22011608, "total_debt": 28376638, "total_liabilities": 53692552, "total_equity": 9901950, "shares_outstanding": 21378890, "goodwill_and_intangibles": 2127434 }, "cash_flow": { "operating_cash_flow": -6769433, "capital_expenditure": 550984, "free_cash_flow": -6218449, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32986, "ticker_id": 5144, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5205608", "ebitda": "-4789613", "netIncome": "-6297740", "grossProfit": "422322", "depreciation": "None", "totalRevenue": "5325280", "costOfRevenue": "4902958", "interestIncome": "None", "incomeBeforeTax": "-6283624", "interestExpense": "1098783", "operatingIncome": "-5189347", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14116", "reportedCurrency": "USD", "netInterestIncome": "-1098783", "nonInterestIncome": "None", "operatingExpenses": "5611669", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4902958", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "415995", "sellingGeneralAndAdministrative": "5611669", "netIncomeFromContinuingOperations": "-6297740" }, "balance": { "goodwill": "1917356", "inventory": "7660596", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "63594502", "longTermDebt": "22011608", "shortTermDebt": "6365030", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "210078", "reportedCurrency": "USD", "retainedEarnings": "-80194738", "totalLiabilities": "53692552", "otherCurrentAssets": "1811416", "totalCurrentAssets": "15146038", "currentLongTermDebt": "5767046", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2545286", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48448464", "currentAccountsPayable": "6863791", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29835075", "totalShareholderEquity": "9901950", "capitalLeaseObligations": "2056421", "otherCurrentLiabilities": "15427453", "totalCurrentLiabilities": "28656274", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25036278", "cashAndShortTermInvestments": "3128740", "commonStockSharesOutstanding": "21378890", "intangibleAssetsExcludingGoodwill": "210078", "cashAndCashEquivalentsAtCarryingValue": "3128740", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8431622", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "99097", "operatingCashflow": "-6769433", "capitalExpenditures": "550984", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7852262", "cashflowFromInvestment": "-487409", "stockBasedCompensation": "1273053", "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": "994202", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5325280, "cost_of_revenue": 4902958, "gross_profit": 422322, "research_and_development": null, "selling_general_admin": 5611669, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5205608, "depreciation_amortisation": 415995, "ebitda": -4789613, "interest_expense": 1098783, "interest_income": null, "other_non_operating": null, "pretax_income": -6283624, "tax_provision": 14116, "effective_tax_rate": null, "net_income": -6297740, "net_income_continuing_ops": -6297740, "net_income_to_common": -6297740, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3128740, "short_term_investments": null, "net_receivables": 2545286, "inventory": 7660596, "other_current_assets": null, "total_current_assets": 15146038, "net_ppe": null, "goodwill": 1917356, "intangible_assets": 210078, "goodwill_and_intangibles": 2127434, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 48448464, "total_assets": 63594502, "short_term_debt": 6365030, "accounts_payable": 6863791, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28656274, "long_term_debt": 22011608, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25036278, "total_liabilities": 53692552, "total_debt": 28376638, "preferred_stock": null, "minority_interest": null, "retained_earnings": -80194738, "total_equity": 9901950, "shares_outstanding": 21378890, "operating_cash_flow": -6769433, "stock_based_compensation": 1273053, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 550984, "acquisitions": null, "other_investing": null, "investing_cash_flow": -487409, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7852262, "free_cash_flow": -6218449, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5205608", "ebitda": "-4789613", "netIncome": "-6297740", "grossProfit": "422322", "depreciation": "None", "totalRevenue": "5325280", "costOfRevenue": "4902958", "interestIncome": "None", "incomeBeforeTax": "-6283624", "interestExpense": "1098783", "operatingIncome": "-5189347", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14116", "reportedCurrency": "USD", "netInterestIncome": "-1098783", "nonInterestIncome": "None", "operatingExpenses": "5611669", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4902958", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "415995", "sellingGeneralAndAdministrative": "5611669", "netIncomeFromContinuingOperations": "-6297740" }, "balance": { "goodwill": "1917356", "inventory": "7660596", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "63594502", "longTermDebt": "22011608", "shortTermDebt": "6365030", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "210078", "reportedCurrency": "USD", "retainedEarnings": "-80194738", "totalLiabilities": "53692552", "otherCurrentAssets": "1811416", "totalCurrentAssets": "15146038", "currentLongTermDebt": "5767046", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2545286", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48448464", "currentAccountsPayable": "6863791", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29835075", "totalShareholderEquity": "9901950", "capitalLeaseObligations": "2056421", "otherCurrentLiabilities": "15427453", "totalCurrentLiabilities": "28656274", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25036278", "cashAndShortTermInvestments": "3128740", "commonStockSharesOutstanding": "21378890", "intangibleAssetsExcludingGoodwill": "210078", "cashAndCashEquivalentsAtCarryingValue": "3128740", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8431622", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "99097", "operatingCashflow": "-6769433", "capitalExpenditures": "550984", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7852262", "cashflowFromInvestment": "-487409", "stockBasedCompensation": "1273053", "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": "994202", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "income_statement": { "revenue": 7895433, "cost_of_revenue": 7652860, "gross_profit": 242573, "ebit": -6973015, "ebitda": -5978813, "pretax_income": -8431622, "tax_provision": 950926, "net_income": -8431622, "net_income_to_common": -8431622, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8211050, "total_current_assets": 22182519, "total_assets": 70332965, "short_term_debt": 13747471, "long_term_debt": 22184293, "total_debt": 35931764, "total_liabilities": 54133275, "total_equity": 16199690, "shares_outstanding": 17079576, "goodwill_and_intangibles": 1917356 }, "cash_flow": { "operating_cash_flow": -6769433, "capital_expenditure": 550984, "free_cash_flow": -6218449, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32987, "ticker_id": 5144, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6973015", "ebitda": "-5978813", "netIncome": "-8431622", "grossProfit": "242573", "depreciation": "None", "totalRevenue": "7895433", "costOfRevenue": "7652860", "interestIncome": "None", "incomeBeforeTax": "-8431622", "interestExpense": "1458607", "operatingIncome": "-6973015", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "950926", "reportedCurrency": "USD", "netInterestIncome": "-1458607", "nonInterestIncome": "None", "operatingExpenses": "7215588", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7652860", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "994202", "sellingGeneralAndAdministrative": "7215588", "netIncomeFromContinuingOperations": "-8431622" }, "balance": { "goodwill": "1917356", "inventory": "6803482", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "70332965", "longTermDebt": "22184293", "shortTermDebt": "13747471", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-73896998", "totalLiabilities": "54133275", "otherCurrentAssets": "2397475", "totalCurrentAssets": "22182519", "currentLongTermDebt": "13118707", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4770512", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48150446", "currentAccountsPayable": "7240197", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37501055", "totalShareholderEquity": "16199690", "capitalLeaseObligations": "2198055", "otherCurrentLiabilities": "7825790", "totalCurrentLiabilities": "28813458", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25319817", "cashAndShortTermInvestments": "8211050", "commonStockSharesOutstanding": "17079576", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8211050", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8431622", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "99097", "operatingCashflow": "-6769433", "capitalExpenditures": "550984", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7852262", "cashflowFromInvestment": "-487409", "stockBasedCompensation": "1273053", "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": "994202", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7895433, "cost_of_revenue": 7652860, "gross_profit": 242573, "research_and_development": null, "selling_general_admin": 7215588, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6973015, "depreciation_amortisation": 994202, "ebitda": -5978813, "interest_expense": 1458607, "interest_income": null, "other_non_operating": null, "pretax_income": -8431622, "tax_provision": 950926, "effective_tax_rate": null, "net_income": -8431622, "net_income_continuing_ops": -8431622, "net_income_to_common": -8431622, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8211050, "short_term_investments": null, "net_receivables": 4770512, "inventory": 6803482, "other_current_assets": null, "total_current_assets": 22182519, "net_ppe": null, "goodwill": 1917356, "intangible_assets": null, "goodwill_and_intangibles": 1917356, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 48150446, "total_assets": 70332965, "short_term_debt": 13747471, "accounts_payable": 7240197, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28813458, "long_term_debt": 22184293, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25319817, "total_liabilities": 54133275, "total_debt": 35931764, "preferred_stock": null, "minority_interest": null, "retained_earnings": -73896998, "total_equity": 16199690, "shares_outstanding": 17079576, "operating_cash_flow": -6769433, "stock_based_compensation": 1273053, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 550984, "acquisitions": null, "other_investing": null, "investing_cash_flow": -487409, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7852262, "free_cash_flow": -6218449, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6973015", "ebitda": "-5978813", "netIncome": "-8431622", "grossProfit": "242573", "depreciation": "None", "totalRevenue": "7895433", "costOfRevenue": "7652860", "interestIncome": "None", "incomeBeforeTax": "-8431622", "interestExpense": "1458607", "operatingIncome": "-6973015", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "950926", "reportedCurrency": "USD", "netInterestIncome": "-1458607", "nonInterestIncome": "None", "operatingExpenses": "7215588", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7652860", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "994202", "sellingGeneralAndAdministrative": "7215588", "netIncomeFromContinuingOperations": "-8431622" }, "balance": { "goodwill": "1917356", "inventory": "6803482", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "70332965", "longTermDebt": "22184293", "shortTermDebt": "13747471", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-73896998", "totalLiabilities": "54133275", "otherCurrentAssets": "2397475", "totalCurrentAssets": "22182519", "currentLongTermDebt": "13118707", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4770512", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48150446", "currentAccountsPayable": "7240197", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37501055", "totalShareholderEquity": "16199690", "capitalLeaseObligations": "2198055", "otherCurrentLiabilities": "7825790", "totalCurrentLiabilities": "28813458", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25319817", "cashAndShortTermInvestments": "8211050", "commonStockSharesOutstanding": "17079576", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8211050", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8431622", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "99097", "operatingCashflow": "-6769433", "capitalExpenditures": "550984", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7852262", "cashflowFromInvestment": "-487409", "stockBasedCompensation": "1273053", "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": "994202", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "income_statement": { "revenue": 7895433, "cost_of_revenue": 7652860, "gross_profit": 242573, "ebit": -837916, "ebitda": -794104, "pretax_income": -837920, "tax_provision": -43812, "net_income": -837920, "net_income_to_common": -837920, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93115, "total_current_assets": 122715, "total_assets": 22044036, "short_term_debt": 3988000, "long_term_debt": 22184293, "total_debt": 26172293, "total_liabilities": 7487224, "total_equity": 14556812, "shares_outstanding": 19471038, "goodwill_and_intangibles": 1917356 }, "cash_flow": { "operating_cash_flow": 13716570, "capital_expenditure": 550984, "free_cash_flow": 14267554, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32988, "ticker_id": 5144, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-837916", "ebitda": "-794104", "netIncome": "-837920", "grossProfit": "242573", "depreciation": "None", "totalRevenue": "7895433", "costOfRevenue": "7652860", "interestIncome": "None", "incomeBeforeTax": "-837920", "interestExpense": "1458607", "operatingIncome": "-1117340", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-43812", "reportedCurrency": "USD", "netInterestIncome": "-1458607", "nonInterestIncome": "None", "operatingExpenses": "1117338", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7652860", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43812", "sellingGeneralAndAdministrative": "7215588", "netIncomeFromContinuingOperations": "-8431622" }, "balance": { "goodwill": "1917356", "inventory": "6803482", "commonStock": "461", "currentDebt": "None", "investments": "None", "totalAssets": "22044036", "longTermDebt": "22184293", "shortTermDebt": "3988000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7364970", "totalLiabilities": "7487224", "otherCurrentAssets": "29600", "totalCurrentAssets": "122715", "currentLongTermDebt": "13118707", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4770512", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21921321", "currentAccountsPayable": "7240197", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3988000", "totalShareholderEquity": "14556812", "capitalLeaseObligations": "2198055", "otherCurrentLiabilities": "3499224", "totalCurrentLiabilities": "7487224", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25319817", "cashAndShortTermInvestments": "93115", "commonStockSharesOutstanding": "19471038", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "93115", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17881273", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "99097", "operatingCashflow": "13716570", "capitalExpenditures": "550984", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180458092", "cashflowFromInvestment": "162329882", "stockBasedCompensation": "1273053", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2853497", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "994202", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7895433, "cost_of_revenue": 7652860, "gross_profit": 242573, "research_and_development": null, "selling_general_admin": 7215588, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -837916, "depreciation_amortisation": 43812, "ebitda": -794104, "interest_expense": 1458607, "interest_income": null, "other_non_operating": null, "pretax_income": -837920, "tax_provision": -43812, "effective_tax_rate": null, "net_income": -837920, "net_income_continuing_ops": -8431622, "net_income_to_common": -837920, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93115, "short_term_investments": null, "net_receivables": 4770512, "inventory": 6803482, "other_current_assets": null, "total_current_assets": 122715, "net_ppe": null, "goodwill": 1917356, "intangible_assets": null, "goodwill_and_intangibles": 1917356, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21921321, "total_assets": 22044036, "short_term_debt": 3988000, "accounts_payable": 7240197, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7487224, "long_term_debt": 22184293, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25319817, "total_liabilities": 7487224, "total_debt": 26172293, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7364970, "total_equity": 14556812, "shares_outstanding": 19471038, "operating_cash_flow": 13716570, "stock_based_compensation": 1273053, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 550984, "acquisitions": null, "other_investing": null, "investing_cash_flow": 162329882, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -180458092, "free_cash_flow": 14267554, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-837916", "ebitda": "-794104", "netIncome": "-837920", "grossProfit": "242573", "depreciation": "None", "totalRevenue": "7895433", "costOfRevenue": "7652860", "interestIncome": "None", "incomeBeforeTax": "-837920", "interestExpense": "1458607", "operatingIncome": "-1117340", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-43812", "reportedCurrency": "USD", "netInterestIncome": "-1458607", "nonInterestIncome": "None", "operatingExpenses": "1117338", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7652860", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43812", "sellingGeneralAndAdministrative": "7215588", "netIncomeFromContinuingOperations": "-8431622" }, "balance": { "goodwill": "1917356", "inventory": "6803482", "commonStock": "461", "currentDebt": "None", "investments": "None", "totalAssets": "22044036", "longTermDebt": "22184293", "shortTermDebt": "3988000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7364970", "totalLiabilities": "7487224", "otherCurrentAssets": "29600", "totalCurrentAssets": "122715", "currentLongTermDebt": "13118707", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4770512", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21921321", "currentAccountsPayable": "7240197", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3988000", "totalShareholderEquity": "14556812", "capitalLeaseObligations": "2198055", "otherCurrentLiabilities": "3499224", "totalCurrentLiabilities": "7487224", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25319817", "cashAndShortTermInvestments": "93115", "commonStockSharesOutstanding": "19471038", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "93115", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17881273", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "99097", "operatingCashflow": "13716570", "capitalExpenditures": "550984", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180458092", "cashflowFromInvestment": "162329882", "stockBasedCompensation": "1273053", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2853497", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "994202", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "income_statement": { "revenue": 7725353, "cost_of_revenue": 8202152, "gross_profit": -476799, "ebit": -881551, "ebitda": -921137, "pretax_income": -921135, "tax_provision": 39585, "net_income": -921135, "net_income_to_common": -921135, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70191, "total_current_assets": 82916, "total_assets": 21610720, "short_term_debt": 3350000, "long_term_debt": null, "total_debt": 3350000, "total_liabilities": 6105793, "total_equity": 15504927, "shares_outstanding": 19471038, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4846011, "capital_expenditure": 661843, "free_cash_flow": -4184168, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32990, "ticker_id": 5144, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-881551", "ebitda": "-921137", "netIncome": "-921135", "grossProfit": "-476799", "depreciation": "None", "totalRevenue": "7725353", "costOfRevenue": "8202152", "interestIncome": "None", "incomeBeforeTax": "-921135", "interestExpense": "2166413", "operatingIncome": "-1196780", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "39585", "reportedCurrency": "USD", "netInterestIncome": "-2166413", "nonInterestIncome": "None", "operatingExpenses": "1196784", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8202152", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-39586", "sellingGeneralAndAdministrative": "3749944", "netIncomeFromContinuingOperations": "-6585101" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "461", "currentDebt": "None", "investments": "None", "totalAssets": "21610720", "longTermDebt": "None", "shortTermDebt": "3350000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6023338", "totalLiabilities": "6105793", "otherCurrentAssets": "12725", "totalCurrentAssets": "82916", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21527804", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3350000", "totalShareholderEquity": "15504927", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2755793", "totalCurrentLiabilities": "6105793", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "70191", "commonStockSharesOutstanding": "19471038", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "70191", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6585101", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "747062", "operatingCashflow": "-4846011", "capitalExpenditures": "661843", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1766514", "cashflowFromInvestment": "-661843", "stockBasedCompensation": "100151", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1461013", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "996625", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7725353, "cost_of_revenue": 8202152, "gross_profit": -476799, "research_and_development": null, "selling_general_admin": 3749944, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -881551, "depreciation_amortisation": -39586, "ebitda": -921137, "interest_expense": 2166413, "interest_income": null, "other_non_operating": null, "pretax_income": -921135, "tax_provision": 39585, "effective_tax_rate": null, "net_income": -921135, "net_income_continuing_ops": -6585101, "net_income_to_common": -921135, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70191, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 82916, "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": 21527804, "total_assets": 21610720, "short_term_debt": 3350000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6105793, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 6105793, "total_debt": 3350000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6023338, "total_equity": 15504927, "shares_outstanding": 19471038, "operating_cash_flow": -4846011, "stock_based_compensation": 100151, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 661843, "acquisitions": null, "other_investing": null, "investing_cash_flow": -661843, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1766514, "free_cash_flow": -4184168, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-881551", "ebitda": "-921137", "netIncome": "-921135", "grossProfit": "-476799", "depreciation": "None", "totalRevenue": "7725353", "costOfRevenue": "8202152", "interestIncome": "None", "incomeBeforeTax": "-921135", "interestExpense": "2166413", "operatingIncome": "-1196780", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "39585", "reportedCurrency": "USD", "netInterestIncome": "-2166413", "nonInterestIncome": "None", "operatingExpenses": "1196784", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8202152", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-39586", "sellingGeneralAndAdministrative": "3749944", "netIncomeFromContinuingOperations": "-6585101" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "461", "currentDebt": "None", "investments": "None", "totalAssets": "21610720", "longTermDebt": "None", "shortTermDebt": "3350000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6023338", "totalLiabilities": "6105793", "otherCurrentAssets": "12725", "totalCurrentAssets": "82916", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21527804", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3350000", "totalShareholderEquity": "15504927", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2755793", "totalCurrentLiabilities": "6105793", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "70191", "commonStockSharesOutstanding": "19471038", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "70191", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6585101", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "747062", "operatingCashflow": "-4846011", "capitalExpenditures": "661843", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1766514", "cashflowFromInvestment": "-661843", "stockBasedCompensation": "100151", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1461013", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "996625", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "income_statement": { "revenue": 6447084, "cost_of_revenue": 7486155, "gross_profit": -1039071, "ebit": -1677847, "ebitda": -698330, "pretax_income": -452181, "tax_provision": 15216, "net_income": -452181, "net_income_to_common": -452181, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2479, "total_current_assets": 2479, "total_assets": 21135591, "short_term_debt": 2550000, "long_term_debt": null, "total_debt": 2550000, "total_liabilities": 4709529, "total_equity": 16426062, "shares_outstanding": 19471038, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5294650, "capital_expenditure": 1932606, "free_cash_flow": -3362044, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32991, "ticker_id": 5144, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1677847", "ebitda": "-698330", "netIncome": "-452181", "grossProfit": "-1039071", "depreciation": "None", "totalRevenue": "6447084", "costOfRevenue": "7486155", "interestIncome": "None", "incomeBeforeTax": "-452181", "interestExpense": "1838937", "operatingIncome": "-698330", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "15216", "reportedCurrency": "USD", "netInterestIncome": "-1838937", "nonInterestIncome": "None", "operatingExpenses": "698329", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7486155", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "979517", "sellingGeneralAndAdministrative": "5409066", "netIncomeFromContinuingOperations": "-8301995" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "461", "currentDebt": "None", "investments": "None", "totalAssets": "21135591", "longTermDebt": "None", "shortTermDebt": "2550000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4707511", "totalLiabilities": "4709529", "otherCurrentAssets": "12725", "totalCurrentAssets": "2479", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21133112", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2550000", "totalShareholderEquity": "16426062", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2159529", "totalCurrentLiabilities": "4709529", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "2479", "commonStockSharesOutstanding": "19471038", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2479", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8301995", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-410604", "operatingCashflow": "-5294650", "capitalExpenditures": "1932606", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7257912", "cashflowFromInvestment": "-1932606", "stockBasedCompensation": "98436", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1119144", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "979517", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6447084, "cost_of_revenue": 7486155, "gross_profit": -1039071, "research_and_development": null, "selling_general_admin": 5409066, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1677847, "depreciation_amortisation": 979517, "ebitda": -698330, "interest_expense": 1838937, "interest_income": null, "other_non_operating": null, "pretax_income": -452181, "tax_provision": 15216, "effective_tax_rate": null, "net_income": -452181, "net_income_continuing_ops": -8301995, "net_income_to_common": -452181, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2479, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2479, "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": 21133112, "total_assets": 21135591, "short_term_debt": 2550000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4709529, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 4709529, "total_debt": 2550000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4707511, "total_equity": 16426062, "shares_outstanding": 19471038, "operating_cash_flow": -5294650, "stock_based_compensation": 98436, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1932606, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1932606, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7257912, "free_cash_flow": -3362044, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1677847", "ebitda": "-698330", "netIncome": "-452181", "grossProfit": "-1039071", "depreciation": "None", "totalRevenue": "6447084", "costOfRevenue": "7486155", "interestIncome": "None", "incomeBeforeTax": "-452181", "interestExpense": "1838937", "operatingIncome": "-698330", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "15216", "reportedCurrency": "USD", "netInterestIncome": "-1838937", "nonInterestIncome": "None", "operatingExpenses": "698329", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7486155", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "979517", "sellingGeneralAndAdministrative": "5409066", "netIncomeFromContinuingOperations": "-8301995" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "461", "currentDebt": "None", "investments": "None", "totalAssets": "21135591", "longTermDebt": "None", "shortTermDebt": "2550000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4707511", "totalLiabilities": "4709529", "otherCurrentAssets": "12725", "totalCurrentAssets": "2479", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21133112", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2550000", "totalShareholderEquity": "16426062", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2159529", "totalCurrentLiabilities": "4709529", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "2479", "commonStockSharesOutstanding": "19471038", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2479", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8301995", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-410604", "operatingCashflow": "-5294650", "capitalExpenditures": "1932606", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7257912", "cashflowFromInvestment": "-1932606", "stockBasedCompensation": "98436", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1119144", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "979517", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "income_statement": { "revenue": 8429301, "cost_of_revenue": 9058213, "gross_profit": -628912, "ebit": -4405123, "ebitda": -3443167, "pretax_income": -5935704, "tax_provision": -124, "net_income": -5935580, "net_income_to_common": -5935580, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12681263, "total_current_assets": 24301301, "total_assets": 73191520, "short_term_debt": 40953656, "long_term_debt": 13000000, "total_debt": 53953656, "total_liabilities": 74293889, "total_equity": -1102369, "shares_outstanding": 19471038, "goodwill_and_intangibles": 1917356 }, "cash_flow": { "operating_cash_flow": -5914604, "capital_expenditure": 922041, "free_cash_flow": -4992563, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32992, "ticker_id": 5144, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:13.824122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4405123", "ebitda": "-3443167", "netIncome": "-5935580", "grossProfit": "-628912", "depreciation": "None", "totalRevenue": "8429301", "costOfRevenue": "9058213", "interestIncome": "None", "incomeBeforeTax": "-5935704", "interestExpense": "1530582", "operatingIncome": "-4564117", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "-124", "reportedCurrency": "USD", "netInterestIncome": "-1530581", "nonInterestIncome": "None", "operatingExpenses": "3776210", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9058213", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "961956", "sellingGeneralAndAdministrative": "4219631", "netIncomeFromContinuingOperations": "-5935580" }, "balance": { "goodwill": "1917356", "inventory": "7011034", "commonStock": "461", "currentDebt": "None", "investments": "None", "totalAssets": "73191520", "longTermDebt": "13000000", "shortTermDebt": "40953656", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-43921709", "totalLiabilities": "74293889", "otherCurrentAssets": "1565629", "totalCurrentAssets": "24301301", "currentLongTermDebt": "40430000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3043375", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48890219", "currentAccountsPayable": "8502195", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "56048547", "totalShareholderEquity": "-1102369", "capitalLeaseObligations": "2618547", "otherCurrentLiabilities": "7825791", "totalCurrentLiabilities": "57281642", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17012247", "cashAndShortTermInvestments": "12681263", "commonStockSharesOutstanding": "19471038", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12681263", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5935580", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "-726369", "operatingCashflow": "-5914604", "capitalExpenditures": "922041", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14371292", "cashflowFromInvestment": "-922041", "stockBasedCompensation": "193554", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-159340179", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "961956", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8429301, "cost_of_revenue": 9058213, "gross_profit": -628912, "research_and_development": null, "selling_general_admin": 4219631, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4405123, "depreciation_amortisation": 961956, "ebitda": -3443167, "interest_expense": 1530582, "interest_income": null, "other_non_operating": null, "pretax_income": -5935704, "tax_provision": -124, "effective_tax_rate": null, "net_income": -5935580, "net_income_continuing_ops": -5935580, "net_income_to_common": -5935580, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12681263, "short_term_investments": null, "net_receivables": 3043375, "inventory": 7011034, "other_current_assets": null, "total_current_assets": 24301301, "net_ppe": null, "goodwill": 1917356, "intangible_assets": null, "goodwill_and_intangibles": 1917356, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 48890219, "total_assets": 73191520, "short_term_debt": 40953656, "accounts_payable": 8502195, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57281642, "long_term_debt": 13000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17012247, "total_liabilities": 74293889, "total_debt": 53953656, "preferred_stock": null, "minority_interest": null, "retained_earnings": -43921709, "total_equity": -1102369, "shares_outstanding": 19471038, "operating_cash_flow": -5914604, "stock_based_compensation": 193554, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 922041, "acquisitions": null, "other_investing": null, "investing_cash_flow": -922041, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14371292, "free_cash_flow": -4992563, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4405123", "ebitda": "-3443167", "netIncome": "-5935580", "grossProfit": "-628912", "depreciation": "None", "totalRevenue": "8429301", "costOfRevenue": "9058213", "interestIncome": "None", "incomeBeforeTax": "-5935704", "interestExpense": "1530582", "operatingIncome": "-4564117", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "-124", "reportedCurrency": "USD", "netInterestIncome": "-1530581", "nonInterestIncome": "None", "operatingExpenses": "3776210", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9058213", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "961956", "sellingGeneralAndAdministrative": "4219631", "netIncomeFromContinuingOperations": "-5935580" }, "balance": { "goodwill": "1917356", "inventory": "7011034", "commonStock": "461", "currentDebt": "None", "investments": "None", "totalAssets": "73191520", "longTermDebt": "13000000", "shortTermDebt": "40953656", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-43921709", "totalLiabilities": "74293889", "otherCurrentAssets": "1565629", "totalCurrentAssets": "24301301", "currentLongTermDebt": "40430000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3043375", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48890219", "currentAccountsPayable": "8502195", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "56048547", "totalShareholderEquity": "-1102369", "capitalLeaseObligations": "2618547", "otherCurrentLiabilities": "7825791", "totalCurrentLiabilities": "57281642", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17012247", "cashAndShortTermInvestments": "12681263", "commonStockSharesOutstanding": "19471038", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12681263", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5935580", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "-726369", "operatingCashflow": "-5914604", "capitalExpenditures": "922041", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14371292", "cashflowFromInvestment": "-922041", "stockBasedCompensation": "193554", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-159340179", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "961956", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "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" ] } } }