{ "ticker": { "uuid": "3c34dc83-495d-4989-8ab0-5fd50120b5bc", "symbol": "UPXI", "name": "Upexi Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/3c34dc83-495d-4989-8ab0-5fd50120b5bc/", "api_url": "https://sharemaestro.com/factors/api/tickers/3c34dc83-495d-4989-8ab0-5fd50120b5bc/" }, "ticker_metadata": { "id": 8739, "uuid": "3c34dc83-495d-4989-8ab0-5fd50120b5bc", "symbol": "UPXI", "name": "Upexi Inc.", "asset_type": "equity", "market_cap": 83612000, "stock_exchange_id": 2, "industry": "Internet Content & Information", "sector": "Communication Services", "description": "Grove, Inc., is engaged in the development, production, marketing, and sale of raw materials, private label products, and end-consumer products containing the industrial hemp plant extract, cannabidiol. The company is headquartered in Henderson, Nevada.", "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": "3c34dc83-495d-4989-8ab0-5fd50120b5bc", "symbol": "UPXI", "name": "Upexi Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/3c34dc83-495d-4989-8ab0-5fd50120b5bc/", "api_url": "https://sharemaestro.com/factors/api/tickers/3c34dc83-495d-4989-8ab0-5fd50120b5bc/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.22, "value": 0.36, "quality": 0.35, "momentum": 0.35, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 0.95, "market_cap": 62061177.37, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1607, "shareholder_yield": 0, "roe": 4.4001, "piotroski_f_score": 4, "momentum_12_1": -0.8769, "volatility_252d": 1.6554 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:14.424414+00:00", "batch_id": "" }, "size": { "price_close": 0.9474, "market_cap": 62061177.3738, "market_cap_usd": 62061177.3738, "enterprise_value": 300939516.3738, "shares_outstanding": 65506837, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.3744, "pcf_ratio": null, "pfcf_ratio": -2.9146, "ev_ebitda": 6.2214, "ev_ebit": 6.2808, "ev_sales": 11.5136, "ev_fcf": -14.1332, "earnings_yield": null, "fcf_yield": -0.0708, "price_to_sales": 2.3744, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": 0.1607, "sales_yield": 0.0869 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.8604, "operating_margin": 1.8331, "net_margin": -8.7401, "ebitda_margin": 1.8506, "fcf_margin": -0.8146, "roe": 4.4001, "roa": -1.1401, "roic": 0.1922, "roc_greenblatt": null, "asset_turnover": 0.1304, "cash_conversion": 0.0932, "accruals_ratio": -1.0327, "sbc_to_revenue": 0.7444, "piotroski_f_score": 4, "altman_z_score": -0.5983, "earnings_stability_5y": 2.5692, "revenue_stability_5y": 0.6066, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1122, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -4.8594, "net_debt_to_ebitda": 4.9384, "debt_to_assets": 1.2095, "interest_coverage": 4.6082, "current_ratio": 1.7198, "quick_ratio": 1.7168, "net_debt": 238878339, "local_beta": 0.0011, "volatility_252d": 1.6554, "volatility_60d": 2.7452, "max_drawdown_12m": -0.9383, "risk_adjusted_momentum": -0.5297 }, "growth": { "revenue_growth_1y": 0.5609, "revenue_growth_3y_cagr": -0.1183, "revenue_growth_5y_cagr": 0.1636, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.7947, "revenue_growth": 0.5609, "earnings_growth": null }, "momentum": { "price_return_1m": -0.3135, "price_return_3m": 0.0527, "price_return_6m": -0.6438, "price_return_9m": -0.8431, "price_return_12m": -0.9155, "price_return_12m_ex1m": -0.8769, "momentum_6m": -0.6438, "momentum_12m": -0.9155, "momentum_12_1": -0.8769, "distance_from_52w_high": -0.9054, "distance_from_52w_low": 0.533, "relative_strength": -1.0734 }, "raw_ttm": { "revenue_ttm": 26137742, "gross_profit_ttm": 22488596, "ebit_ttm": 47914067, "ebitda_ttm": 48371417, "net_income_ttm": -228446300, "eps_diluted_ttm": -3.4874, "operating_cash_flow_ttm": -21524226, "capital_expenditure_ttm": 231145, "fcf_ttm": -21293081, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10397514, "cash_and_equivalents": 3482847, "total_current_assets": 121804457, "total_current_liabilities": 70823719, "net_ppe": null, "total_assets": 200373683, "total_debt": 242361186, "total_equity": -51918186, "net_working_capital": 108828004, "book_value_per_share": -0.7926, "retained_earnings": -282064460, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -123407687, "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": 64, "quality_composite": 65, "momentum_composite": 65, "growth_composite": 64, "yield_composite": 64, "svqf_composite": 72, "vc1_composite": 64, "vc2_composite": 64, "vc3_composite": 64, "trending_value_composite": null, "overall_composite": 78, "quality_value_composite": 0.355, "os_score": 0.22, "value_percentile": 0.36, "quality_percentile": 0.35, "momentum_percentile": 0.35, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 95, "small_cap_core_rank": 63, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3110, "ticker_id": 8739, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:14.424414+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.9474, "market_cap": 62061177.3738, "market_cap_usd": 62061177.3738, "enterprise_value": 300939516.3738, "shares_outstanding": 65506837, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.37438939, "pcf_ratio": null, "pfcf_ratio": -2.91461707, "ev_ebitda": 6.22143272, "ev_ebit": 6.28081762, "ev_sales": 11.51360039, "ev_fcf": -14.13320676, "earnings_yield": null, "fcf_yield": -0.07075535, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.86038786, "operating_margin": 1.83313719, "net_margin": -8.74009316, "ebitda_margin": 1.85063488, "fcf_margin": -0.81464883, "roe": 4.40012099, "roa": -1.14010132, "roic": 0.19220968, "roc_greenblatt": null, "asset_turnover": 0.13044498, "cash_conversion": 0.09320826, "accruals_ratio": -1.03268089, "sbc_to_revenue": 0.74437256, "debt_to_equity": -4.85941225, "net_debt_to_ebitda": 4.93841929, "debt_to_assets": 1.209546, "interest_coverage": 4.60822337, "current_ratio": 1.71982577, "quick_ratio": 1.71678672, "net_debt": 238878339, "revenue_growth_1y": 0.56086021, "revenue_growth_3y_cagr": -0.11826863, "revenue_growth_5y_cagr": 0.16358095, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.79471727, "piotroski_f_score": 4, "altman_z_score": -0.59830856, "earnings_stability_5y": 2.569173, "revenue_stability_5y": 0.606574, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.31347826, "price_return_3m": 0.05266667, "price_return_6m": -0.64383459, "price_return_9m": -0.8431457, "price_return_12m": -0.91548617, "price_return_12m_ex1m": -0.87689563, "distance_from_52w_high": -0.90535465, "distance_from_52w_low": 0.53300971, "relative_strength": -1.07342722, "local_beta": 0.0011, "volatility_252d": 1.655373, "volatility_60d": 2.745156, "max_drawdown_12m": -0.93826174, "revenue_ttm": 26137742, "gross_profit_ttm": 22488596, "ebit_ttm": 47914067, "ebitda_ttm": 48371417, "net_income_ttm": -228446300, "eps_diluted_ttm": -3.48736575, "operating_cash_flow_ttm": -21524226, "capital_expenditure_ttm": 231145, "fcf_ttm": -21293081, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10397514, "cash_and_equivalents": 3482847, "total_current_assets": 121804457, "total_current_liabilities": 70823719, "net_ppe": null, "total_assets": 200373683, "total_debt": 242361186, "total_equity": -51918186, "net_working_capital": 108828004, "book_value_per_share": -0.79256133, "retained_earnings": -282064460, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -123407687, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 64, "quality_composite": 65, "momentum_composite": 65, "growth_composite": 64, "yield_composite": 64, "svqf_composite": 72, "vc1_composite": 64, "vc2_composite": 64, "vc3_composite": 64, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 95, "small_cap_core_rank": 63, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.95, "os": 0.22, "value": 0.36, "quality": 0.35, "momentum": 0.35, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 4.4001, "momentum_12_1": -0.8769, "complete_fields": { "id": 3110, "ticker_id": 8739, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:14.424414+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.9474, "market_cap": 62061177.3738, "market_cap_usd": 62061177.3738, "enterprise_value": 300939516.3738, "shares_outstanding": 65506837, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.37438939, "pcf_ratio": null, "pfcf_ratio": -2.91461707, "ev_ebitda": 6.22143272, "ev_ebit": 6.28081762, "ev_sales": 11.51360039, "ev_fcf": -14.13320676, "earnings_yield": null, "fcf_yield": -0.07075535, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.86038786, "operating_margin": 1.83313719, "net_margin": -8.74009316, "ebitda_margin": 1.85063488, "fcf_margin": -0.81464883, "roe": 4.40012099, "roa": -1.14010132, "roic": 0.19220968, "roc_greenblatt": null, "asset_turnover": 0.13044498, "cash_conversion": 0.09320826, "accruals_ratio": -1.03268089, "sbc_to_revenue": 0.74437256, "debt_to_equity": -4.85941225, "net_debt_to_ebitda": 4.93841929, "debt_to_assets": 1.209546, "interest_coverage": 4.60822337, "current_ratio": 1.71982577, "quick_ratio": 1.71678672, "net_debt": 238878339, "revenue_growth_1y": 0.56086021, "revenue_growth_3y_cagr": -0.11826863, "revenue_growth_5y_cagr": 0.16358095, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.79471727, "piotroski_f_score": 4, "altman_z_score": -0.59830856, "earnings_stability_5y": 2.569173, "revenue_stability_5y": 0.606574, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.31347826, "price_return_3m": 0.05266667, "price_return_6m": -0.64383459, "price_return_9m": -0.8431457, "price_return_12m": -0.91548617, "price_return_12m_ex1m": -0.87689563, "distance_from_52w_high": -0.90535465, "distance_from_52w_low": 0.53300971, "relative_strength": -1.07342722, "local_beta": 0.0011, "volatility_252d": 1.655373, "volatility_60d": 2.745156, "max_drawdown_12m": -0.93826174, "revenue_ttm": 26137742, "gross_profit_ttm": 22488596, "ebit_ttm": 47914067, "ebitda_ttm": 48371417, "net_income_ttm": -228446300, "eps_diluted_ttm": -3.48736575, "operating_cash_flow_ttm": -21524226, "capital_expenditure_ttm": 231145, "fcf_ttm": -21293081, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10397514, "cash_and_equivalents": 3482847, "total_current_assets": 121804457, "total_current_liabilities": 70823719, "net_ppe": null, "total_assets": 200373683, "total_debt": 242361186, "total_equity": -51918186, "net_working_capital": 108828004, "book_value_per_share": -0.79256133, "retained_earnings": -282064460, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -123407687, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 64, "quality_composite": 65, "momentum_composite": 65, "growth_composite": 64, "yield_composite": 64, "svqf_composite": 72, "vc1_composite": 64, "vc2_composite": 64, "vc3_composite": 64, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 95, "small_cap_core_rank": 63, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "income_statement": { "revenue": 15811345, "cost_of_revenue": 4943305, "gross_profit": 10868040, "ebit": -12875220, "ebitda": -12117462, "pretax_income": -13684209, "tax_provision": null, "net_income": -13684209, "net_income_to_common": -13684209, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2975150, "total_current_assets": 56778043, "total_assets": 123806844, "short_term_debt": 26631920, "long_term_debt": null, "total_debt": 26631920, "total_liabilities": 33709346, "total_equity": 90097498, "shares_outstanding": 7914268, "goodwill_and_intangibles": 1011967 }, "cash_flow": { "operating_cash_flow": -8423042, "capital_expenditure": 387758, "free_cash_flow": -8035284, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192211, "ticker_id": 8739, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12875220", "ebitda": "-12117462", "netIncome": "-13684209", "grossProfit": "10868040", "depreciation": "None", "totalRevenue": "15811345", "costOfRevenue": "4943305", "interestIncome": "None", "incomeBeforeTax": "-13684209", "interestExpense": "1173714", "operatingIncome": "-12499752", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1173714", "nonInterestIncome": "None", "operatingExpenses": "23367792", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4943305", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "757758", "sellingGeneralAndAdministrative": "14292444", "netIncomeFromContinuingOperations": "-13684209" }, "balance": { "goodwill": "848854", "inventory": "1152870", "commonStock": "383", "currentDebt": "None", "investments": "None", "totalAssets": "123806844", "longTermDebt": "None", "shortTermDebt": "26631920", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "163113", "reportedCurrency": "USD", "retainedEarnings": "-60543822", "totalLiabilities": "33709346", "otherCurrentAssets": "50258603", "totalCurrentAssets": "56778043", "currentLongTermDebt": "25940910", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2391420", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67028801", "currentAccountsPayable": "1039370", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27777360", "totalShareholderEquity": "90097498", "capitalLeaseObligations": "1836450", "otherCurrentLiabilities": "4841180", "totalCurrentLiabilities": "32563906", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1145440", "cashAndShortTermInvestments": "2975150", "commonStockSharesOutstanding": "7914268", "intangibleAssetsExcludingGoodwill": "163113", "cashAndCashEquivalentsAtCarryingValue": "2975150", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13684209", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-470188", "operatingCashflow": "-8423042", "capitalExpenditures": "387758", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "110029860", "cashflowFromInvestment": "-99293083", "stockBasedCompensation": "2106862", "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": "757758", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15811345, "cost_of_revenue": 4943305, "gross_profit": 10868040, "research_and_development": null, "selling_general_admin": 14292444, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12875220, "depreciation_amortisation": 757758, "ebitda": -12117462, "interest_expense": 1173714, "interest_income": null, "other_non_operating": null, "pretax_income": -13684209, "tax_provision": null, "effective_tax_rate": null, "net_income": -13684209, "net_income_continuing_ops": -13684209, "net_income_to_common": -13684209, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2975150, "short_term_investments": null, "net_receivables": 2391420, "inventory": 1152870, "other_current_assets": null, "total_current_assets": 56778043, "net_ppe": null, "goodwill": 848854, "intangible_assets": 163113, "goodwill_and_intangibles": 1011967, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 67028801, "total_assets": 123806844, "short_term_debt": 26631920, "accounts_payable": 1039370, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32563906, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1145440, "total_liabilities": 33709346, "total_debt": 26631920, "preferred_stock": null, "minority_interest": null, "retained_earnings": -60543822, "total_equity": 90097498, "shares_outstanding": 7914268, "operating_cash_flow": -8423042, "stock_based_compensation": 2106862, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 387758, "acquisitions": null, "other_investing": null, "investing_cash_flow": -99293083, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 110029860, "free_cash_flow": -8035284, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12875220", "ebitda": "-12117462", "netIncome": "-13684209", "grossProfit": "10868040", "depreciation": "None", "totalRevenue": "15811345", "costOfRevenue": "4943305", "interestIncome": "None", "incomeBeforeTax": "-13684209", "interestExpense": "1173714", "operatingIncome": "-12499752", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1173714", "nonInterestIncome": "None", "operatingExpenses": "23367792", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4943305", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "757758", "sellingGeneralAndAdministrative": "14292444", "netIncomeFromContinuingOperations": "-13684209" }, "balance": { "goodwill": "848854", "inventory": "1152870", "commonStock": "383", "currentDebt": "None", "investments": "None", "totalAssets": "123806844", "longTermDebt": "None", "shortTermDebt": "26631920", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "163113", "reportedCurrency": "USD", "retainedEarnings": "-60543822", "totalLiabilities": "33709346", "otherCurrentAssets": "50258603", "totalCurrentAssets": "56778043", "currentLongTermDebt": "25940910", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2391420", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67028801", "currentAccountsPayable": "1039370", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27777360", "totalShareholderEquity": "90097498", "capitalLeaseObligations": "1836450", "otherCurrentLiabilities": "4841180", "totalCurrentLiabilities": "32563906", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1145440", "cashAndShortTermInvestments": "2975150", "commonStockSharesOutstanding": "7914268", "intangibleAssetsExcludingGoodwill": "163113", "cashAndCashEquivalentsAtCarryingValue": "2975150", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13684209", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-470188", "operatingCashflow": "-8423042", "capitalExpenditures": "387758", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "110029860", "cashflowFromInvestment": "-99293083", "stockBasedCompensation": "2106862", "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": "757758", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "income_statement": { "revenue": 26000652, "cost_of_revenue": 13176073, "gross_profit": 12824579, "ebit": -13397416, "ebitda": -9718630, "pretax_income": -25603605, "tax_provision": -332101, "net_income": -23658438, "net_income_to_common": -23658438, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 661415, "total_current_assets": 11419918, "total_assets": 23511088, "short_term_debt": 9113817, "long_term_debt": 2607429, "total_debt": 11721246, "total_liabilities": 16995187, "total_equity": 6515901, "shares_outstanding": 1027232, "goodwill_and_intangibles": 1088725 }, "cash_flow": { "operating_cash_flow": -101377, "capital_expenditure": 932563, "free_cash_flow": 831186, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192216, "ticker_id": 8739, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13397416", "ebitda": "-9718630", "netIncome": "-23658438", "grossProfit": "12824579", "depreciation": "None", "totalRevenue": "26000652", "costOfRevenue": "13176073", "interestIncome": "None", "incomeBeforeTax": "-25603605", "interestExpense": "3124723", "operatingIncome": "-22462439", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-332101", "reportedCurrency": "USD", "netInterestIncome": "-3124723", "nonInterestIncome": "None", "operatingExpenses": "35287018", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13176073", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3678786", "sellingGeneralAndAdministrative": "7941780", "netIncomeFromContinuingOperations": "-25271504" }, "balance": { "goodwill": "848854", "inventory": "1431556", "commonStock": "11", "currentDebt": "None", "investments": "None", "totalAssets": "23511088", "longTermDebt": "2607429", "shortTermDebt": "9113817", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "239871", "reportedCurrency": "USD", "retainedEarnings": "-46859613", "totalLiabilities": "16995187", "otherCurrentAssets": "4507557", "totalCurrentAssets": "11419918", "currentLongTermDebt": "8082103", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4819390", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12091170", "currentAccountsPayable": "481647", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13453852", "totalShareholderEquity": "6515901", "capitalLeaseObligations": "2764320", "otherCurrentLiabilities": "2795894", "totalCurrentLiabilities": "12655152", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4340035", "cashAndShortTermInvestments": "661415", "commonStockSharesOutstanding": "1027232", "intangibleAssetsExcludingGoodwill": "239871", "cashAndCashEquivalentsAtCarryingValue": "661415", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25271504", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2651252", "operatingCashflow": "-101377", "capitalExpenditures": "932563", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-353789", "cashflowFromInvestment": "-3375711", "stockBasedCompensation": "1169843", "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": "3678786", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 26000652, "cost_of_revenue": 13176073, "gross_profit": 12824579, "research_and_development": null, "selling_general_admin": 7941780, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13397416, "depreciation_amortisation": 3678786, "ebitda": -9718630, "interest_expense": 3124723, "interest_income": null, "other_non_operating": null, "pretax_income": -25603605, "tax_provision": -332101, "effective_tax_rate": null, "net_income": -23658438, "net_income_continuing_ops": -25271504, "net_income_to_common": -23658438, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 661415, "short_term_investments": null, "net_receivables": 4819390, "inventory": 1431556, "other_current_assets": null, "total_current_assets": 11419918, "net_ppe": null, "goodwill": 848854, "intangible_assets": 239871, "goodwill_and_intangibles": 1088725, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12091170, "total_assets": 23511088, "short_term_debt": 9113817, "accounts_payable": 481647, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12655152, "long_term_debt": 2607429, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4340035, "total_liabilities": 16995187, "total_debt": 11721246, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46859613, "total_equity": 6515901, "shares_outstanding": 1027232, "operating_cash_flow": -101377, "stock_based_compensation": 1169843, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 932563, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3375711, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -353789, "free_cash_flow": 831186, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13397416", "ebitda": "-9718630", "netIncome": "-23658438", "grossProfit": "12824579", "depreciation": "None", "totalRevenue": "26000652", "costOfRevenue": "13176073", "interestIncome": "None", "incomeBeforeTax": "-25603605", "interestExpense": "3124723", "operatingIncome": "-22462439", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-332101", "reportedCurrency": "USD", "netInterestIncome": "-3124723", "nonInterestIncome": "None", "operatingExpenses": "35287018", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13176073", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3678786", "sellingGeneralAndAdministrative": "7941780", "netIncomeFromContinuingOperations": "-25271504" }, "balance": { "goodwill": "848854", "inventory": "1431556", "commonStock": "11", "currentDebt": "None", "investments": "None", "totalAssets": "23511088", "longTermDebt": "2607429", "shortTermDebt": "9113817", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "239871", "reportedCurrency": "USD", "retainedEarnings": "-46859613", "totalLiabilities": "16995187", "otherCurrentAssets": "4507557", "totalCurrentAssets": "11419918", "currentLongTermDebt": "8082103", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4819390", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12091170", "currentAccountsPayable": "481647", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13453852", "totalShareholderEquity": "6515901", "capitalLeaseObligations": "2764320", "otherCurrentLiabilities": "2795894", "totalCurrentLiabilities": "12655152", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4340035", "cashAndShortTermInvestments": "661415", "commonStockSharesOutstanding": "1027232", "intangibleAssetsExcludingGoodwill": "239871", "cashAndCashEquivalentsAtCarryingValue": "661415", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25271504", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2651252", "operatingCashflow": "-101377", "capitalExpenditures": "932563", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-353789", "cashflowFromInvestment": "-3375711", "stockBasedCompensation": "1169843", "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": "3678786", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "income_statement": { "revenue": 36441695, "cost_of_revenue": 15421715, "gross_profit": 21019980, "ebit": -8534422, "ebitda": -5052674, "pretax_income": -16956883, "tax_provision": -3049293, "net_income": -16930289, "net_income_to_common": -16930289, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4492292, "total_current_assets": 30012984, "total_assets": 63801488, "short_term_debt": 12770088, "long_term_debt": 16247075, "total_debt": 29017163, "total_liabilities": 35964865, "total_equity": 28341770, "shares_outstanding": 17877959, "goodwill_and_intangibles": 9811291 }, "cash_flow": { "operating_cash_flow": 202677, "capital_expenditure": 937564, "free_cash_flow": 1140241, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192221, "ticker_id": 8739, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8534422", "ebitda": "-5052674", "netIncome": "-16930289", "grossProfit": "21019980", "depreciation": "None", "totalRevenue": "36441695", "costOfRevenue": "15421715", "interestIncome": "None", "incomeBeforeTax": "-16956883", "interestExpense": "4716274", "operatingIncome": "-12280723", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3049293", "reportedCurrency": "USD", "netInterestIncome": "-4761903", "nonInterestIncome": "None", "operatingExpenses": "33300703", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15421715", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3481748", "sellingGeneralAndAdministrative": "10540113", "netIncomeFromContinuingOperations": "-15422202" }, "balance": { "goodwill": "2886309", "inventory": "4804299", "commonStock": "1011", "currentDebt": "None", "investments": "None", "totalAssets": "63801488", "longTermDebt": "16247075", "shortTermDebt": "12770088", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6924982", "reportedCurrency": "USD", "retainedEarnings": "-23201175", "totalLiabilities": "35964865", "otherCurrentAssets": "18600791", "totalCurrentAssets": "30012984", "currentLongTermDebt": "10525009", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2115602", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33788504", "currentAccountsPayable": "1028611", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7937274", "shortLongTermDebtTotal": "26343366", "totalShareholderEquity": "28341770", "capitalLeaseObligations": "582802", "otherCurrentLiabilities": "8555459", "totalCurrentLiabilities": "22391587", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13573278", "cashAndShortTermInvestments": "4492292", "commonStockSharesOutstanding": "17877959", "intangibleAssetsExcludingGoodwill": "6924982", "cashAndCashEquivalentsAtCarryingValue": "4492292", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16930289", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1366269", "operatingCashflow": "202677", "capitalExpenditures": "937564", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-285333", "cashflowFromInvestment": "-2574858", "stockBasedCompensation": "3664538", "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": "3544156", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 36441695, "cost_of_revenue": 15421715, "gross_profit": 21019980, "research_and_development": null, "selling_general_admin": 10540113, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8534422, "depreciation_amortisation": 3481748, "ebitda": -5052674, "interest_expense": 4716274, "interest_income": null, "other_non_operating": null, "pretax_income": -16956883, "tax_provision": -3049293, "effective_tax_rate": null, "net_income": -16930289, "net_income_continuing_ops": -15422202, "net_income_to_common": -16930289, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4492292, "short_term_investments": null, "net_receivables": 2115602, "inventory": 4804299, "other_current_assets": null, "total_current_assets": 30012984, "net_ppe": null, "goodwill": 2886309, "intangible_assets": 6924982, "goodwill_and_intangibles": 9811291, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 33788504, "total_assets": 63801488, "short_term_debt": 12770088, "accounts_payable": 1028611, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22391587, "long_term_debt": 16247075, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13573278, "total_liabilities": 35964865, "total_debt": 29017163, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23201175, "total_equity": 28341770, "shares_outstanding": 17877959, "operating_cash_flow": 202677, "stock_based_compensation": 3664538, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 937564, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2574858, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -285333, "free_cash_flow": 1140241, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8534422", "ebitda": "-5052674", "netIncome": "-16930289", "grossProfit": "21019980", "depreciation": "None", "totalRevenue": "36441695", "costOfRevenue": "15421715", "interestIncome": "None", "incomeBeforeTax": "-16956883", "interestExpense": "4716274", "operatingIncome": "-12280723", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3049293", "reportedCurrency": "USD", "netInterestIncome": "-4761903", "nonInterestIncome": "None", "operatingExpenses": "33300703", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15421715", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3481748", "sellingGeneralAndAdministrative": "10540113", "netIncomeFromContinuingOperations": "-15422202" }, "balance": { "goodwill": "2886309", "inventory": "4804299", "commonStock": "1011", "currentDebt": "None", "investments": "None", "totalAssets": "63801488", "longTermDebt": "16247075", "shortTermDebt": "12770088", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6924982", "reportedCurrency": "USD", "retainedEarnings": "-23201175", "totalLiabilities": "35964865", "otherCurrentAssets": "18600791", "totalCurrentAssets": "30012984", "currentLongTermDebt": "10525009", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2115602", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33788504", "currentAccountsPayable": "1028611", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7937274", "shortLongTermDebtTotal": "26343366", "totalShareholderEquity": "28341770", "capitalLeaseObligations": "582802", "otherCurrentLiabilities": "8555459", "totalCurrentLiabilities": "22391587", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13573278", "cashAndShortTermInvestments": "4492292", "commonStockSharesOutstanding": "17877959", "intangibleAssetsExcludingGoodwill": "6924982", "cashAndCashEquivalentsAtCarryingValue": "4492292", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16930289", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1366269", "operatingCashflow": "202677", "capitalExpenditures": "937564", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-285333", "cashflowFromInvestment": "-2574858", "stockBasedCompensation": "3664538", "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": "3544156", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "income_statement": { "revenue": 23065344, "cost_of_revenue": 8195735, "gross_profit": 14869609, "ebit": -6489131, "ebitda": -3755676, "pretax_income": -6388049, "tax_provision": -518398, "net_income": -2100850, "net_income_to_common": -2100850, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7149806, "total_current_assets": 17061622, "total_assets": 48491035, "short_term_debt": 5876479, "long_term_debt": 8876132, "total_debt": 14752611, "total_liabilities": 19704291, "total_equity": 28731924, "shares_outstanding": 16224519, "goodwill_and_intangibles": 20353226 }, "cash_flow": { "operating_cash_flow": 521872, "capital_expenditure": 6154476, "free_cash_flow": 6676348, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192226, "ticker_id": 8739, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6489131", "ebitda": "-3755676", "netIncome": "-2100850", "grossProfit": "14869609", "depreciation": "None", "totalRevenue": "23065344", "costOfRevenue": "8195735", "interestIncome": "None", "incomeBeforeTax": "-6388049", "interestExpense": "202120", "operatingIncome": "-6489131", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "-518398", "reportedCurrency": "USD", "netInterestIncome": "-215300", "nonInterestIncome": "None", "operatingExpenses": "21358740", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-87902", "costofGoodsAndServicesSold": "8195735", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2733455", "sellingGeneralAndAdministrative": "12473253", "netIncomeFromContinuingOperations": "-3082826" }, "balance": { "goodwill": "8301206", "inventory": "6454428", "commonStock": "16713", "currentDebt": "None", "investments": "None", "totalAssets": "48491035", "longTermDebt": "8876132", "shortTermDebt": "5876479", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "12052020", "reportedCurrency": "USD", "retainedEarnings": "-6270886", "totalLiabilities": "19704291", "otherCurrentAssets": "1302263", "totalCurrentAssets": "17061622", "currentLongTermDebt": "5424752", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2155125", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31429413", "currentAccountsPayable": "1572275", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8973056", "shortLongTermDebtTotal": "15453022", "totalShareholderEquity": "28731924", "capitalLeaseObligations": "968257", "otherCurrentLiabilities": "2235364", "totalCurrentLiabilities": "10127748", "otherNonCurrentLiabilities": "9576543", "totalNonCurrentLiabilities": "9576543", "cashAndShortTermInvestments": "7149806", "commonStockSharesOutstanding": "16224519", "intangibleAssetsExcludingGoodwill": "12052020", "cashAndCashEquivalentsAtCarryingValue": "7149806", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2100850", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "-2447038", "operatingCashflow": "521872", "capitalExpenditures": "6154476", "changeInReceivables": "17312", "changeInExchangeRate": "None", "cashflowFromFinancing": "3699744", "cashflowFromInvestment": "-11606021", "stockBasedCompensation": "3331790", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7384405", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1975888", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2733455", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23065344, "cost_of_revenue": 8195735, "gross_profit": 14869609, "research_and_development": null, "selling_general_admin": 12473253, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6489131, "depreciation_amortisation": 2733455, "ebitda": -3755676, "interest_expense": 202120, "interest_income": null, "other_non_operating": null, "pretax_income": -6388049, "tax_provision": -518398, "effective_tax_rate": null, "net_income": -2100850, "net_income_continuing_ops": -3082826, "net_income_to_common": -2100850, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7149806, "short_term_investments": null, "net_receivables": 2155125, "inventory": 6454428, "other_current_assets": null, "total_current_assets": 17061622, "net_ppe": null, "goodwill": 8301206, "intangible_assets": 12052020, "goodwill_and_intangibles": 20353226, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31429413, "total_assets": 48491035, "short_term_debt": 5876479, "accounts_payable": 1572275, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10127748, "long_term_debt": 8876132, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9576543, "total_liabilities": 19704291, "total_debt": 14752611, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6270886, "total_equity": 28731924, "shares_outstanding": 16224519, "operating_cash_flow": 521872, "stock_based_compensation": 3331790, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6154476, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11606021, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3699744, "free_cash_flow": 6676348, "net_change_in_cash": -7384405 }, "raw_data": { "income": { "ebit": "-6489131", "ebitda": "-3755676", "netIncome": "-2100850", "grossProfit": "14869609", "depreciation": "None", "totalRevenue": "23065344", "costOfRevenue": "8195735", "interestIncome": "None", "incomeBeforeTax": "-6388049", "interestExpense": "202120", "operatingIncome": "-6489131", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "-518398", "reportedCurrency": "USD", "netInterestIncome": "-215300", "nonInterestIncome": "None", "operatingExpenses": "21358740", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-87902", "costofGoodsAndServicesSold": "8195735", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2733455", "sellingGeneralAndAdministrative": "12473253", "netIncomeFromContinuingOperations": "-3082826" }, "balance": { "goodwill": "8301206", "inventory": "6454428", "commonStock": "16713", "currentDebt": "None", "investments": "None", "totalAssets": "48491035", "longTermDebt": "8876132", "shortTermDebt": "5876479", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "12052020", "reportedCurrency": "USD", "retainedEarnings": "-6270886", "totalLiabilities": "19704291", "otherCurrentAssets": "1302263", "totalCurrentAssets": "17061622", "currentLongTermDebt": "5424752", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2155125", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31429413", "currentAccountsPayable": "1572275", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8973056", "shortLongTermDebtTotal": "15453022", "totalShareholderEquity": "28731924", "capitalLeaseObligations": "968257", "otherCurrentLiabilities": "2235364", "totalCurrentLiabilities": "10127748", "otherNonCurrentLiabilities": "9576543", "totalNonCurrentLiabilities": "9576543", "cashAndShortTermInvestments": "7149806", "commonStockSharesOutstanding": "16224519", "intangibleAssetsExcludingGoodwill": "12052020", "cashAndCashEquivalentsAtCarryingValue": "7149806", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2100850", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "-2447038", "operatingCashflow": "521872", "capitalExpenditures": "6154476", "changeInReceivables": "17312", "changeInExchangeRate": "None", "cashflowFromFinancing": "3699744", "cashflowFromInvestment": "-11606021", "stockBasedCompensation": "3331790", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7384405", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1975888", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2733455", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "income_statement": { "revenue": 24095025, "cost_of_revenue": 12196123, "gross_profit": 11898902, "ebit": 1426737, "ebitda": 2456758, "pretax_income": 1696133, "tax_provision": -1282815, "net_income": 2978948, "net_income_to_common": 2978948, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14534211, "total_current_assets": 18293083, "total_assets": 27254564, "short_term_debt": 646632, "long_term_debt": null, "total_debt": 646632, "total_liabilities": 6036591, "total_equity": 21217973, "shares_outstanding": 712896, "goodwill_and_intangibles": 4258979 }, "cash_flow": { "operating_cash_flow": 2939306, "capital_expenditure": 1422129, "free_cash_flow": 4361435, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192231, "ticker_id": 8739, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1426737", "ebitda": "2456758", "netIncome": "2978948", "grossProfit": "11898902", "depreciation": "None", "totalRevenue": "24095025", "costOfRevenue": "12196123", "interestIncome": "None", "incomeBeforeTax": "1696133", "interestExpense": "530449", "operatingIncome": "1426737", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "-1282815", "reportedCurrency": "USD", "netInterestIncome": "-530449", "nonInterestIncome": "None", "operatingExpenses": "10472165", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12196123", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1030021", "sellingGeneralAndAdministrative": "7053933", "netIncomeFromContinuingOperations": "2978948" }, "balance": { "goodwill": "2413813", "inventory": "2094952", "commonStock": "15262", "currentDebt": "None", "investments": "None", "totalAssets": "27254564", "longTermDebt": "None", "shortTermDebt": "646632", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "1845166", "reportedCurrency": "USD", "retainedEarnings": "-4170036", "totalLiabilities": "6036591", "otherCurrentAssets": "386258", "totalCurrentAssets": "18293083", "currentLongTermDebt": "447100", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1277662", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8961481", "currentAccountsPayable": "1604723", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2714649", "shortLongTermDebtTotal": "864062", "totalShareholderEquity": "21217973", "capitalLeaseObligations": "416962", "otherCurrentLiabilities": "2961057", "totalCurrentLiabilities": "5819161", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "217430", "cashAndShortTermInvestments": "14534211", "commonStockSharesOutstanding": "712896", "intangibleAssetsExcludingGoodwill": "1845166", "cashAndCashEquivalentsAtCarryingValue": "14534211", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2978948", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "USD", "changeInInventory": "-846659", "operatingCashflow": "2939306", "capitalExpenditures": "1422129", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11988395", "cashflowFromInvestment": "-1281007", "stockBasedCompensation": "611432", "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": "1030021", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24095025, "cost_of_revenue": 12196123, "gross_profit": 11898902, "research_and_development": null, "selling_general_admin": 7053933, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1426737, "depreciation_amortisation": 1030021, "ebitda": 2456758, "interest_expense": 530449, "interest_income": null, "other_non_operating": null, "pretax_income": 1696133, "tax_provision": -1282815, "effective_tax_rate": null, "net_income": 2978948, "net_income_continuing_ops": 2978948, "net_income_to_common": 2978948, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14534211, "short_term_investments": null, "net_receivables": 1277662, "inventory": 2094952, "other_current_assets": null, "total_current_assets": 18293083, "net_ppe": null, "goodwill": 2413813, "intangible_assets": 1845166, "goodwill_and_intangibles": 4258979, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8961481, "total_assets": 27254564, "short_term_debt": 646632, "accounts_payable": 1604723, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5819161, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 217430, "total_liabilities": 6036591, "total_debt": 646632, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4170036, "total_equity": 21217973, "shares_outstanding": 712896, "operating_cash_flow": 2939306, "stock_based_compensation": 611432, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1422129, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1281007, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11988395, "free_cash_flow": 4361435, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1426737", "ebitda": "2456758", "netIncome": "2978948", "grossProfit": "11898902", "depreciation": "None", "totalRevenue": "24095025", "costOfRevenue": "12196123", "interestIncome": "None", "incomeBeforeTax": "1696133", "interestExpense": "530449", "operatingIncome": "1426737", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "-1282815", "reportedCurrency": "USD", "netInterestIncome": "-530449", "nonInterestIncome": "None", "operatingExpenses": "10472165", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12196123", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1030021", "sellingGeneralAndAdministrative": "7053933", "netIncomeFromContinuingOperations": "2978948" }, "balance": { "goodwill": "2413813", "inventory": "2094952", "commonStock": "15262", "currentDebt": "None", "investments": "None", "totalAssets": "27254564", "longTermDebt": "None", "shortTermDebt": "646632", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "1845166", "reportedCurrency": "USD", "retainedEarnings": "-4170036", "totalLiabilities": "6036591", "otherCurrentAssets": "386258", "totalCurrentAssets": "18293083", "currentLongTermDebt": "447100", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1277662", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8961481", "currentAccountsPayable": "1604723", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2714649", "shortLongTermDebtTotal": "864062", "totalShareholderEquity": "21217973", "capitalLeaseObligations": "416962", "otherCurrentLiabilities": "2961057", "totalCurrentLiabilities": "5819161", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "217430", "cashAndShortTermInvestments": "14534211", "commonStockSharesOutstanding": "712896", "intangibleAssetsExcludingGoodwill": "1845166", "cashAndCashEquivalentsAtCarryingValue": "14534211", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2978948", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "USD", "changeInInventory": "-846659", "operatingCashflow": "2939306", "capitalExpenditures": "1422129", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11988395", "cashflowFromInvestment": "-1281007", "stockBasedCompensation": "611432", "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": "1030021", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-06-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "income_statement": { "revenue": 7412860, "cost_of_revenue": 4842897, "gross_profit": 2569963, "ebit": -4838330, "ebitda": -4226984, "pretax_income": -5384872, "tax_provision": 545343, "net_income": -5383673, "net_income_to_common": -5383673, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 887517, "total_current_assets": 2649674, "total_assets": 6402205, "short_term_debt": 2144718, "long_term_debt": 365350, "total_debt": 2510068, "total_liabilities": 4222824, "total_equity": 225580, "shares_outstanding": 14538357, "goodwill_and_intangibles": 1733355 }, "cash_flow": { "operating_cash_flow": -4164746, "capital_expenditure": 1929028, "free_cash_flow": -2235718, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192236, "ticker_id": 8739, "period_end_date": "2020-06-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4838330", "ebitda": "-4226984", "netIncome": "-5383673", "grossProfit": "2569963", "depreciation": "None", "totalRevenue": "7412860", "costOfRevenue": "4842897", "interestIncome": "None", "incomeBeforeTax": "-5384872", "interestExpense": "138406", "operatingIncome": "-4838330", "fiscalDateEnding": "2020-06-30", "incomeTaxExpense": "545343", "reportedCurrency": "USD", "netInterestIncome": "-138406", "nonInterestIncome": "None", "operatingExpenses": "7408293", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4842897", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "611346", "sellingGeneralAndAdministrative": "6037329", "netIncomeFromContinuingOperations": "-5384872" }, "balance": { "goodwill": "493095", "inventory": "1448448", "commonStock": "10223", "currentDebt": "None", "investments": "None", "totalAssets": "6402205", "longTermDebt": "365350", "shortTermDebt": "2144718", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-06-30", "intangibleAssets": "1240260", "reportedCurrency": "USD", "retainedEarnings": "-7098984", "totalLiabilities": "4222824", "otherCurrentAssets": "148562", "totalCurrentAssets": "2649674", "currentLongTermDebt": "1683595", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "165147", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3752531", "currentAccountsPayable": "484333", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1982108", "shortLongTermDebtTotal": "2848108", "totalShareholderEquity": "225580", "capitalLeaseObligations": "799163", "otherCurrentLiabilities": "417063", "totalCurrentLiabilities": "3519434", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "703390", "cashAndShortTermInvestments": "887517", "commonStockSharesOutstanding": "14538357", "intangibleAssetsExcludingGoodwill": "1240260", "cashAndCashEquivalentsAtCarryingValue": "887517", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5383673", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-06-30", "reportedCurrency": "USD", "changeInInventory": "-310384", "operatingCashflow": "-4164746", "capitalExpenditures": "1929028", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2817746", "cashflowFromInvestment": "-1462915", "stockBasedCompensation": "372770", "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": "611346", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7412860, "cost_of_revenue": 4842897, "gross_profit": 2569963, "research_and_development": null, "selling_general_admin": 6037329, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4838330, "depreciation_amortisation": 611346, "ebitda": -4226984, "interest_expense": 138406, "interest_income": null, "other_non_operating": null, "pretax_income": -5384872, "tax_provision": 545343, "effective_tax_rate": null, "net_income": -5383673, "net_income_continuing_ops": -5384872, "net_income_to_common": -5383673, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 887517, "short_term_investments": null, "net_receivables": 165147, "inventory": 1448448, "other_current_assets": null, "total_current_assets": 2649674, "net_ppe": null, "goodwill": 493095, "intangible_assets": 1240260, "goodwill_and_intangibles": 1733355, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3752531, "total_assets": 6402205, "short_term_debt": 2144718, "accounts_payable": 484333, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3519434, "long_term_debt": 365350, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 703390, "total_liabilities": 4222824, "total_debt": 2510068, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7098984, "total_equity": 225580, "shares_outstanding": 14538357, "operating_cash_flow": -4164746, "stock_based_compensation": 372770, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1929028, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1462915, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2817746, "free_cash_flow": -2235718, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4838330", "ebitda": "-4226984", "netIncome": "-5383673", "grossProfit": "2569963", "depreciation": "None", "totalRevenue": "7412860", "costOfRevenue": "4842897", "interestIncome": "None", "incomeBeforeTax": "-5384872", "interestExpense": "138406", "operatingIncome": "-4838330", "fiscalDateEnding": "2020-06-30", "incomeTaxExpense": "545343", "reportedCurrency": "USD", "netInterestIncome": "-138406", "nonInterestIncome": "None", "operatingExpenses": "7408293", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4842897", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "611346", "sellingGeneralAndAdministrative": "6037329", "netIncomeFromContinuingOperations": "-5384872" }, "balance": { "goodwill": "493095", "inventory": "1448448", "commonStock": "10223", "currentDebt": "None", "investments": "None", "totalAssets": "6402205", "longTermDebt": "365350", "shortTermDebt": "2144718", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-06-30", "intangibleAssets": "1240260", "reportedCurrency": "USD", "retainedEarnings": "-7098984", "totalLiabilities": "4222824", "otherCurrentAssets": "148562", "totalCurrentAssets": "2649674", "currentLongTermDebt": "1683595", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "165147", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3752531", "currentAccountsPayable": "484333", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1982108", "shortLongTermDebtTotal": "2848108", "totalShareholderEquity": "225580", "capitalLeaseObligations": "799163", "otherCurrentLiabilities": "417063", "totalCurrentLiabilities": "3519434", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "703390", "cashAndShortTermInvestments": "887517", "commonStockSharesOutstanding": "14538357", "intangibleAssetsExcludingGoodwill": "1240260", "cashAndCashEquivalentsAtCarryingValue": "887517", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5383673", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-06-30", "reportedCurrency": "USD", "changeInInventory": "-310384", "operatingCashflow": "-4164746", "capitalExpenditures": "1929028", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2817746", "cashflowFromInvestment": "-1462915", "stockBasedCompensation": "372770", "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": "611346", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-06-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "income_statement": { "revenue": 2208052, "cost_of_revenue": 1171855, "gross_profit": 1036197, "ebit": -589053, "ebitda": -521485, "pretax_income": -587040, "tax_provision": -2013, "net_income": -587040, "net_income_to_common": -587040, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3697432, "total_current_assets": 5115194, "total_assets": 7504042, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1107559, "total_equity": 4741483, "shares_outstanding": 14538357, "goodwill_and_intangibles": 2126833 }, "cash_flow": { "operating_cash_flow": -1194439, "capital_expenditure": 219448, "free_cash_flow": -974991, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192240, "ticker_id": 8739, "period_end_date": "2019-06-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-589053", "ebitda": "-521485", "netIncome": "-587040", "grossProfit": "1036197", "depreciation": "None", "totalRevenue": "2208052", "costOfRevenue": "1171855", "interestIncome": "None", "incomeBeforeTax": "-587040", "interestExpense": "3068", "operatingIncome": "-589053", "fiscalDateEnding": "2019-06-30", "incomeTaxExpense": "-2013", "reportedCurrency": "USD", "netInterestIncome": "3068", "nonInterestIncome": "None", "operatingExpenses": "1625250", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1171855", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67568", "sellingGeneralAndAdministrative": "1463184", "netIncomeFromContinuingOperations": "-587040" }, "balance": { "goodwill": "493095", "inventory": "1138064", "commonStock": "9654", "currentDebt": "None", "investments": "None", "totalAssets": "7504042", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-06-30", "intangibleAssets": "1633738", "reportedCurrency": "USD", "retainedEarnings": "-1715311", "totalLiabilities": "1107559", "otherCurrentAssets": "131976", "totalCurrentAssets": "5115194", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147722", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2388848", "currentAccountsPayable": "271062", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "262015", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "4741483", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "575269", "totalCurrentLiabilities": "1107559", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "526695", "cashAndShortTermInvestments": "3697432", "commonStockSharesOutstanding": "14538357", "intangibleAssetsExcludingGoodwill": "1633738", "cashAndCashEquivalentsAtCarryingValue": "3697432", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-587040", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-06-30", "reportedCurrency": "USD", "changeInInventory": "-620371", "operatingCashflow": "-1194439", "capitalExpenditures": "219448", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6461457", "cashflowFromInvestment": "-1671236", "stockBasedCompensation": "604557", "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": "67568", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2208052, "cost_of_revenue": 1171855, "gross_profit": 1036197, "research_and_development": null, "selling_general_admin": 1463184, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -589053, "depreciation_amortisation": 67568, "ebitda": -521485, "interest_expense": 3068, "interest_income": null, "other_non_operating": null, "pretax_income": -587040, "tax_provision": -2013, "effective_tax_rate": null, "net_income": -587040, "net_income_continuing_ops": -587040, "net_income_to_common": -587040, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3697432, "short_term_investments": null, "net_receivables": 147722, "inventory": 1138064, "other_current_assets": null, "total_current_assets": 5115194, "net_ppe": null, "goodwill": 493095, "intangible_assets": 1633738, "goodwill_and_intangibles": 2126833, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2388848, "total_assets": 7504042, "short_term_debt": null, "accounts_payable": 271062, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1107559, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 526695, "total_liabilities": 1107559, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1715311, "total_equity": 4741483, "shares_outstanding": 14538357, "operating_cash_flow": -1194439, "stock_based_compensation": 604557, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 219448, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1671236, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6461457, "free_cash_flow": -974991, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-589053", "ebitda": "-521485", "netIncome": "-587040", "grossProfit": "1036197", "depreciation": "None", "totalRevenue": "2208052", "costOfRevenue": "1171855", "interestIncome": "None", "incomeBeforeTax": "-587040", "interestExpense": "3068", "operatingIncome": "-589053", "fiscalDateEnding": "2019-06-30", "incomeTaxExpense": "-2013", "reportedCurrency": "USD", "netInterestIncome": "3068", "nonInterestIncome": "None", "operatingExpenses": "1625250", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1171855", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67568", "sellingGeneralAndAdministrative": "1463184", "netIncomeFromContinuingOperations": "-587040" }, "balance": { "goodwill": "493095", "inventory": "1138064", "commonStock": "9654", "currentDebt": "None", "investments": "None", "totalAssets": "7504042", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-06-30", "intangibleAssets": "1633738", "reportedCurrency": "USD", "retainedEarnings": "-1715311", "totalLiabilities": "1107559", "otherCurrentAssets": "131976", "totalCurrentAssets": "5115194", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147722", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2388848", "currentAccountsPayable": "271062", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "262015", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "4741483", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "575269", "totalCurrentLiabilities": "1107559", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "526695", "cashAndShortTermInvestments": "3697432", "commonStockSharesOutstanding": "14538357", "intangibleAssetsExcludingGoodwill": "1633738", "cashAndCashEquivalentsAtCarryingValue": "3697432", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-587040", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-06-30", "reportedCurrency": "USD", "changeInInventory": "-620371", "operatingCashflow": "-1194439", "capitalExpenditures": "219448", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6461457", "cashflowFromInvestment": "-1671236", "stockBasedCompensation": "604557", "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": "67568", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "income_statement": { "revenue": 4557099, "cost_of_revenue": 313844, "gross_profit": 4243255, "ebit": -5817889, "ebitda": -5710410, "pretax_income": -109343830, "tax_provision": null, "net_income": -109343830, "net_income_to_common": -109343830, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3482847, "total_current_assets": 121804457, "total_assets": 200373683, "short_term_debt": 61330113, "long_term_debt": 181031073, "total_debt": 242361186, "total_liabilities": 252291869, "total_equity": -51918186, "shares_outstanding": 65506837, "goodwill_and_intangibles": 71489501 }, "cash_flow": { "operating_cash_flow": -4776643, "capital_expenditure": 11727, "free_cash_flow": -4764916, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192207, "ticker_id": 8739, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5817889", "ebitda": "-5710410", "netIncome": "-109343830", "grossProfit": "4243255", "depreciation": "None", "totalRevenue": "4557099", "costOfRevenue": "313844", "interestIncome": "None", "incomeBeforeTax": "-109343830", "interestExpense": "3683334", "operatingIncome": "-5817889", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3683334", "nonInterestIncome": "None", "operatingExpenses": "10061144", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313844", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107479", "sellingGeneralAndAdministrative": "4931678", "netIncomeFromContinuingOperations": "-109343830" }, "balance": { "goodwill": "673854", "inventory": "215237", "commonStock": "669", "currentDebt": "None", "investments": "None", "totalAssets": "200373683", "longTermDebt": "181031073", "shortTermDebt": "61330113", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "70815647", "reportedCurrency": "USD", "retainedEarnings": "-282064460", "totalLiabilities": "252291869", "otherCurrentAssets": "984802", "totalCurrentAssets": "121804457", "currentLongTermDebt": "60990444", "longTermInvestments": "None", "shortTermInvestments": "114942784", "currentNetReceivables": "2178787", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "78569226", "currentAccountsPayable": "288722", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "242798263", "totalShareholderEquity": "-51918186", "capitalLeaseObligations": "776746", "otherCurrentLiabilities": "9202560", "totalCurrentLiabilities": "70823719", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "181468149", "cashAndShortTermInvestments": "3482847", "commonStockSharesOutstanding": "65506837", "intangibleAssetsExcludingGoodwill": "70815647", "cashAndCashEquivalentsAtCarryingValue": "3482847", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-109343830", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "513036", "operatingCashflow": "-4776643", "capitalExpenditures": "11727", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1238599", "cashflowFromInvestment": "7881324", "stockBasedCompensation": "-1768884", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1974682", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107479", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4557099, "cost_of_revenue": 313844, "gross_profit": 4243255, "research_and_development": null, "selling_general_admin": 4931678, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5817889, "depreciation_amortisation": 107479, "ebitda": -5710410, "interest_expense": 3683334, "interest_income": null, "other_non_operating": null, "pretax_income": -109343830, "tax_provision": null, "effective_tax_rate": null, "net_income": -109343830, "net_income_continuing_ops": -109343830, "net_income_to_common": -109343830, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3482847, "short_term_investments": 114942784, "net_receivables": 2178787, "inventory": 215237, "other_current_assets": null, "total_current_assets": 121804457, "net_ppe": null, "goodwill": 673854, "intangible_assets": 70815647, "goodwill_and_intangibles": 71489501, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 78569226, "total_assets": 200373683, "short_term_debt": 61330113, "accounts_payable": 288722, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70823719, "long_term_debt": 181031073, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 181468149, "total_liabilities": 252291869, "total_debt": 242361186, "preferred_stock": null, "minority_interest": null, "retained_earnings": -282064460, "total_equity": -51918186, "shares_outstanding": 65506837, "operating_cash_flow": -4776643, "stock_based_compensation": -1768884, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11727, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7881324, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1238599, "free_cash_flow": -4764916, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5817889", "ebitda": "-5710410", "netIncome": "-109343830", "grossProfit": "4243255", "depreciation": "None", "totalRevenue": "4557099", "costOfRevenue": "313844", "interestIncome": "None", "incomeBeforeTax": "-109343830", "interestExpense": "3683334", "operatingIncome": "-5817889", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3683334", "nonInterestIncome": "None", "operatingExpenses": "10061144", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313844", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107479", "sellingGeneralAndAdministrative": "4931678", "netIncomeFromContinuingOperations": "-109343830" }, "balance": { "goodwill": "673854", "inventory": "215237", "commonStock": "669", "currentDebt": "None", "investments": "None", "totalAssets": "200373683", "longTermDebt": "181031073", "shortTermDebt": "61330113", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "70815647", "reportedCurrency": "USD", "retainedEarnings": "-282064460", "totalLiabilities": "252291869", "otherCurrentAssets": "984802", "totalCurrentAssets": "121804457", "currentLongTermDebt": "60990444", "longTermInvestments": "None", "shortTermInvestments": "114942784", "currentNetReceivables": "2178787", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "78569226", "currentAccountsPayable": "288722", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "242798263", "totalShareholderEquity": "-51918186", "capitalLeaseObligations": "776746", "otherCurrentLiabilities": "9202560", "totalCurrentLiabilities": "70823719", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "181468149", "cashAndShortTermInvestments": "3482847", "commonStockSharesOutstanding": "65506837", "intangibleAssetsExcludingGoodwill": "70815647", "cashAndCashEquivalentsAtCarryingValue": "3482847", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-109343830", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "513036", "operatingCashflow": "-4776643", "capitalExpenditures": "11727", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1238599", "cashflowFromInvestment": "7881324", "stockBasedCompensation": "-1768884", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1974682", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107479", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "income_statement": { "revenue": 8052040, "cost_of_revenue": 1494459, "gross_profit": 6557581, "ebit": -9105920, "ebitda": -8952342, "pretax_income": -178924930, "tax_provision": null, "net_income": -178924930, "net_income_to_common": -178924930, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1616765, "total_current_assets": 171250451, "total_assets": 271144765, "short_term_debt": 68603977, "long_term_debt": 144115480, "total_debt": 212719457, "total_liabilities": 222428036, "total_equity": 48716729, "shares_outstanding": 60829603, "goodwill_and_intangibles": 1548587 }, "cash_flow": { "operating_cash_flow": 4947276, "capital_expenditure": 14827, "free_cash_flow": 4962103, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192208, "ticker_id": 8739, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9105920", "ebitda": "-8952342", "netIncome": "-178924930", "grossProfit": "6557581", "depreciation": "None", "totalRevenue": "8052040", "costOfRevenue": "1494459", "interestIncome": "None", "incomeBeforeTax": "-178924930", "interestExpense": "3604709", "operatingIncome": "-9105920", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3604709", "nonInterestIncome": "None", "operatingExpenses": "15663501", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1494459", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153578", "sellingGeneralAndAdministrative": "14747660", "netIncomeFromContinuingOperations": "-178924930" }, "balance": { "goodwill": "673854", "inventory": "728273", "commonStock": "632", "currentDebt": "None", "investments": "None", "totalAssets": "271144765", "longTermDebt": "144115480", "shortTermDebt": "68603977", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "874733", "reportedCurrency": "USD", "retainedEarnings": "-172720630", "totalLiabilities": "222428036", "otherCurrentAssets": "166002721", "totalCurrentAssets": "171250451", "currentLongTermDebt": "68636633", "longTermInvestments": "None", "shortTermInvestments": "164703917", "currentNetReceivables": "2902692", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "99894314", "currentAccountsPayable": "665840", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "212455785", "totalShareholderEquity": "48716729", "capitalLeaseObligations": "723806", "otherCurrentLiabilities": "8535318", "totalCurrentLiabilities": "77852422", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "144115480", "cashAndShortTermInvestments": "1616765", "commonStockSharesOutstanding": "60829603", "intangibleAssetsExcludingGoodwill": "874733", "cashAndCashEquivalentsAtCarryingValue": "1616765", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-178924929", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "307407", "operatingCashflow": "4947276", "capitalExpenditures": "14827", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "920212", "cashflowFromInvestment": "-6487946", "stockBasedCompensation": "14057071", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-799277", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153578", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8052040, "cost_of_revenue": 1494459, "gross_profit": 6557581, "research_and_development": null, "selling_general_admin": 14747660, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9105920, "depreciation_amortisation": 153578, "ebitda": -8952342, "interest_expense": 3604709, "interest_income": null, "other_non_operating": null, "pretax_income": -178924930, "tax_provision": null, "effective_tax_rate": null, "net_income": -178924930, "net_income_continuing_ops": -178924930, "net_income_to_common": -178924930, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1616765, "short_term_investments": 164703917, "net_receivables": 2902692, "inventory": 728273, "other_current_assets": null, "total_current_assets": 171250451, "net_ppe": null, "goodwill": 673854, "intangible_assets": 874733, "goodwill_and_intangibles": 1548587, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 99894314, "total_assets": 271144765, "short_term_debt": 68603977, "accounts_payable": 665840, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 77852422, "long_term_debt": 144115480, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 144115480, "total_liabilities": 222428036, "total_debt": 212719457, "preferred_stock": null, "minority_interest": null, "retained_earnings": -172720630, "total_equity": 48716729, "shares_outstanding": 60829603, "operating_cash_flow": 4947276, "stock_based_compensation": 14057071, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14827, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6487946, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 920212, "free_cash_flow": 4962103, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9105920", "ebitda": "-8952342", "netIncome": "-178924930", "grossProfit": "6557581", "depreciation": "None", "totalRevenue": "8052040", "costOfRevenue": "1494459", "interestIncome": "None", "incomeBeforeTax": "-178924930", "interestExpense": "3604709", "operatingIncome": "-9105920", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3604709", "nonInterestIncome": "None", "operatingExpenses": "15663501", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1494459", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153578", "sellingGeneralAndAdministrative": "14747660", "netIncomeFromContinuingOperations": "-178924930" }, "balance": { "goodwill": "673854", "inventory": "728273", "commonStock": "632", "currentDebt": "None", "investments": "None", "totalAssets": "271144765", "longTermDebt": "144115480", "shortTermDebt": "68603977", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "874733", "reportedCurrency": "USD", "retainedEarnings": "-172720630", "totalLiabilities": "222428036", "otherCurrentAssets": "166002721", "totalCurrentAssets": "171250451", "currentLongTermDebt": "68636633", "longTermInvestments": "None", "shortTermInvestments": "164703917", "currentNetReceivables": "2902692", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "99894314", "currentAccountsPayable": "665840", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "212455785", "totalShareholderEquity": "48716729", "capitalLeaseObligations": "723806", "otherCurrentLiabilities": "8535318", "totalCurrentLiabilities": "77852422", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "144115480", "cashAndShortTermInvestments": "1616765", "commonStockSharesOutstanding": "60829603", "intangibleAssetsExcludingGoodwill": "874733", "cashAndCashEquivalentsAtCarryingValue": "1616765", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-178924929", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "307407", "operatingCashflow": "4947276", "capitalExpenditures": "14827", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "920212", "cashflowFromInvestment": "-6487946", "stockBasedCompensation": "14057071", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-799277", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153578", "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": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "income_statement": { "revenue": 9239745, "cost_of_revenue": 956745, "gross_profit": 8283000, "ebit": 69447505, "ebitda": 69602597, "pretax_income": 66748122, "tax_provision": null, "net_income": 66748122, "net_income_to_common": 66748122, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2237223, "total_current_assets": 220341167, "total_assets": 419728167, "short_term_debt": 56462612, "long_term_debt": 143161862, "total_debt": 199624474, "total_liabilities": 208936335, "total_equity": 210791832, "shares_outstanding": 88479950, "goodwill_and_intangibles": 992777 }, "cash_flow": { "operating_cash_flow": -17409163, "capital_expenditure": 14827, "free_cash_flow": -17394336, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192209, "ticker_id": 8739, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69447505", "ebitda": "69602597", "netIncome": "66748122", "grossProfit": "8283000", "depreciation": "None", "totalRevenue": "9239745", "costOfRevenue": "956745", "interestIncome": "None", "incomeBeforeTax": "66748122", "interestExpense": "2699383", "operatingIncome": "69155275", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2699383", "nonInterestIncome": "None", "operatingExpenses": "-60872275", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "956745", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155092", "sellingGeneralAndAdministrative": "15013606", "netIncomeFromContinuingOperations": "66748122" }, "balance": { "goodwill": "848854", "inventory": "1035680", "commonStock": "589", "currentDebt": "None", "investments": "None", "totalAssets": "419728167", "longTermDebt": "143161862", "shortTermDebt": "56462612", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "143923", "reportedCurrency": "USD", "retainedEarnings": "6204300", "totalLiabilities": "208936335", "otherCurrentAssets": "214307393", "totalCurrentAssets": "220341167", "currentLongTermDebt": "55940910", "longTermInvestments": "750000", "shortTermInvestments": "212832396", "currentNetReceivables": "2760871", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "199387000", "currentAccountsPayable": "2184897", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "200769913", "totalShareholderEquity": "210791832", "capitalLeaseObligations": "1667141", "otherCurrentLiabilities": "5930178", "totalCurrentLiabilities": "64629034", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "144307301", "cashAndShortTermInvestments": "2237223", "commonStockSharesOutstanding": "88479950", "intangibleAssetsExcludingGoodwill": "143923", "cashAndCashEquivalentsAtCarryingValue": "2237223", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66748121", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "117190", "operatingCashflow": "-17409163", "capitalExpenditures": "14827", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47015804", "cashflowFromInvestment": "-30344568", "stockBasedCompensation": "5756398", "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": "155092", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9239745, "cost_of_revenue": 956745, "gross_profit": 8283000, "research_and_development": null, "selling_general_admin": 15013606, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69447505, "depreciation_amortisation": 155092, "ebitda": 69602597, "interest_expense": 2699383, "interest_income": null, "other_non_operating": null, "pretax_income": 66748122, "tax_provision": null, "effective_tax_rate": null, "net_income": 66748122, "net_income_continuing_ops": 66748122, "net_income_to_common": 66748122, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2237223, "short_term_investments": 212832396, "net_receivables": 2760871, "inventory": 1035680, "other_current_assets": null, "total_current_assets": 220341167, "net_ppe": null, "goodwill": 848854, "intangible_assets": 143923, "goodwill_and_intangibles": 992777, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 199387000, "total_assets": 419728167, "short_term_debt": 56462612, "accounts_payable": 2184897, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64629034, "long_term_debt": 143161862, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 144307301, "total_liabilities": 208936335, "total_debt": 199624474, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6204300, "total_equity": 210791832, "shares_outstanding": 88479950, "operating_cash_flow": -17409163, "stock_based_compensation": 5756398, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14827, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30344568, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47015804, "free_cash_flow": -17394336, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69447505", "ebitda": "69602597", "netIncome": "66748122", "grossProfit": "8283000", "depreciation": "None", "totalRevenue": "9239745", "costOfRevenue": "956745", "interestIncome": "None", "incomeBeforeTax": "66748122", "interestExpense": "2699383", "operatingIncome": "69155275", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2699383", "nonInterestIncome": "None", "operatingExpenses": "-60872275", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "956745", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155092", "sellingGeneralAndAdministrative": "15013606", "netIncomeFromContinuingOperations": "66748122" }, "balance": { "goodwill": "848854", "inventory": "1035680", "commonStock": "589", "currentDebt": "None", "investments": "None", "totalAssets": "419728167", "longTermDebt": "143161862", "shortTermDebt": "56462612", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "143923", "reportedCurrency": "USD", "retainedEarnings": "6204300", "totalLiabilities": "208936335", "otherCurrentAssets": "214307393", "totalCurrentAssets": "220341167", "currentLongTermDebt": "55940910", "longTermInvestments": "750000", "shortTermInvestments": "212832396", "currentNetReceivables": "2760871", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "199387000", "currentAccountsPayable": "2184897", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "200769913", "totalShareholderEquity": "210791832", "capitalLeaseObligations": "1667141", "otherCurrentLiabilities": "5930178", "totalCurrentLiabilities": "64629034", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "144307301", "cashAndShortTermInvestments": "2237223", "commonStockSharesOutstanding": "88479950", "intangibleAssetsExcludingGoodwill": "143923", "cashAndCashEquivalentsAtCarryingValue": "2237223", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66748121", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "117190", "operatingCashflow": "-17409163", "capitalExpenditures": "14827", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47015804", "cashflowFromInvestment": "-30344568", "stockBasedCompensation": "5756398", "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": "155092", "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": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "income_statement": { "revenue": 4288858, "cost_of_revenue": 884098, "gross_profit": 3404760, "ebit": -6609629, "ebitda": -6568428, "pretax_income": -6925662, "tax_provision": null, "net_income": -6925662, "net_income_to_common": -6925662, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2975150, "total_current_assets": 56778043, "total_assets": 123806844, "short_term_debt": 26631920, "long_term_debt": null, "total_debt": 26631920, "total_liabilities": 33709346, "total_equity": 90097498, "shares_outstanding": 7914268, "goodwill_and_intangibles": 1011967 }, "cash_flow": { "operating_cash_flow": -4285696, "capital_expenditure": 189764, "free_cash_flow": -4095932, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192210, "ticker_id": 8739, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6609629", "ebitda": "-6568428", "netIncome": "-6925662", "grossProfit": "3404760", "depreciation": "None", "totalRevenue": "4288858", "costOfRevenue": "884098", "interestIncome": "None", "incomeBeforeTax": "-6925662", "interestExpense": "410088", "operatingIncome": "-6504155", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-410088", "nonInterestIncome": "None", "operatingExpenses": "9908915", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "884098", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41201", "sellingGeneralAndAdministrative": "8038281", "netIncomeFromContinuingOperations": "-6925662" }, "balance": { "goodwill": "848854", "inventory": "1152870", "commonStock": "383", "currentDebt": "None", "investments": "None", "totalAssets": "123806844", "longTermDebt": "None", "shortTermDebt": "26631920", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "163113", "reportedCurrency": "USD", "retainedEarnings": "-60543822", "totalLiabilities": "33709346", "otherCurrentAssets": "50258603", "totalCurrentAssets": "56778043", "currentLongTermDebt": "25940910", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2391420", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67028801", "currentAccountsPayable": "1039370", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27777360", "totalShareholderEquity": "90097498", "capitalLeaseObligations": "1836450", "otherCurrentLiabilities": "4841180", "totalCurrentLiabilities": "32563906", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1145440", "cashAndShortTermInvestments": "2975150", "commonStockSharesOutstanding": "7914268", "intangibleAssetsExcludingGoodwill": "163113", "cashAndCashEquivalentsAtCarryingValue": "2975150", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6925662", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-77280", "operatingCashflow": "-4285696", "capitalExpenditures": "189764", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "112081054", "cashflowFromInvestment": "-105050600", "stockBasedCompensation": "1411633", "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": "41201", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4288858, "cost_of_revenue": 884098, "gross_profit": 3404760, "research_and_development": null, "selling_general_admin": 8038281, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6609629, "depreciation_amortisation": 41201, "ebitda": -6568428, "interest_expense": 410088, "interest_income": null, "other_non_operating": null, "pretax_income": -6925662, "tax_provision": null, "effective_tax_rate": null, "net_income": -6925662, "net_income_continuing_ops": -6925662, "net_income_to_common": -6925662, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2975150, "short_term_investments": null, "net_receivables": 2391420, "inventory": 1152870, "other_current_assets": null, "total_current_assets": 56778043, "net_ppe": null, "goodwill": 848854, "intangible_assets": 163113, "goodwill_and_intangibles": 1011967, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 67028801, "total_assets": 123806844, "short_term_debt": 26631920, "accounts_payable": 1039370, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32563906, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1145440, "total_liabilities": 33709346, "total_debt": 26631920, "preferred_stock": null, "minority_interest": null, "retained_earnings": -60543822, "total_equity": 90097498, "shares_outstanding": 7914268, "operating_cash_flow": -4285696, "stock_based_compensation": 1411633, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 189764, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105050600, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 112081054, "free_cash_flow": -4095932, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6609629", "ebitda": "-6568428", "netIncome": "-6925662", "grossProfit": "3404760", "depreciation": "None", "totalRevenue": "4288858", "costOfRevenue": "884098", "interestIncome": "None", "incomeBeforeTax": "-6925662", "interestExpense": "410088", "operatingIncome": "-6504155", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-410088", "nonInterestIncome": "None", "operatingExpenses": "9908915", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "884098", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41201", "sellingGeneralAndAdministrative": "8038281", "netIncomeFromContinuingOperations": "-6925662" }, "balance": { "goodwill": "848854", "inventory": "1152870", "commonStock": "383", "currentDebt": "None", "investments": "None", "totalAssets": "123806844", "longTermDebt": "None", "shortTermDebt": "26631920", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "163113", "reportedCurrency": "USD", "retainedEarnings": "-60543822", "totalLiabilities": "33709346", "otherCurrentAssets": "50258603", "totalCurrentAssets": "56778043", "currentLongTermDebt": "25940910", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2391420", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67028801", "currentAccountsPayable": "1039370", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27777360", "totalShareholderEquity": "90097498", "capitalLeaseObligations": "1836450", "otherCurrentLiabilities": "4841180", "totalCurrentLiabilities": "32563906", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1145440", "cashAndShortTermInvestments": "2975150", "commonStockSharesOutstanding": "7914268", "intangibleAssetsExcludingGoodwill": "163113", "cashAndCashEquivalentsAtCarryingValue": "2975150", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6925662", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-77280", "operatingCashflow": "-4285696", "capitalExpenditures": "189764", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "112081054", "cashflowFromInvestment": "-105050600", "stockBasedCompensation": "1411633", "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": "41201", "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": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "income_statement": { "revenue": 3160480, "cost_of_revenue": 1601374, "gross_profit": 1559106, "ebit": -3857227, "ebitda": -3639517, "pretax_income": -3831660, "tax_provision": null, "net_income": -3831660, "net_income_to_common": -3831660, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 230392, "total_current_assets": 3968157, "total_assets": 15067314, "short_term_debt": 6865969, "long_term_debt": 576170, "total_debt": 7442139, "total_liabilities": 13216604, "total_equity": 1850710, "shares_outstanding": 1336373, "goodwill_and_intangibles": 1031154 }, "cash_flow": { "operating_cash_flow": -778710, "capital_expenditure": 30590, "free_cash_flow": -748120, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192212, "ticker_id": 8739, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3857227", "ebitda": "-3639517", "netIncome": "-3831660", "grossProfit": "1559106", "depreciation": "None", "totalRevenue": "3160480", "costOfRevenue": "1601374", "interestIncome": "None", "incomeBeforeTax": "-3831660", "interestExpense": "245103", "operatingIncome": "-3587233", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-245103", "nonInterestIncome": "None", "operatingExpenses": "5146339", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1601374", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217710", "sellingGeneralAndAdministrative": "3164007", "netIncomeFromContinuingOperations": "-3831660" }, "balance": { "goodwill": "848854", "inventory": "1324540", "commonStock": "1430", "currentDebt": "None", "investments": "None", "totalAssets": "15067314", "longTermDebt": "576170", "shortTermDebt": "6865969", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "182300", "reportedCurrency": "USD", "retainedEarnings": "-53618160", "totalLiabilities": "13216604", "otherCurrentAssets": "226132", "totalCurrentAssets": "3968157", "currentLongTermDebt": "6700909", "longTermInvestments": "44732", "shortTermInvestments": "None", "currentNetReceivables": "2187093", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11099158", "currentAccountsPayable": "1414929", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9286372", "totalShareholderEquity": "1850710", "capitalLeaseObligations": "2009293", "otherCurrentLiabilities": "2454944", "totalCurrentLiabilities": "10796201", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2420403", "cashAndShortTermInvestments": "230392", "commonStockSharesOutstanding": "1336373", "intangibleAssetsExcludingGoodwill": "182300", "cashAndCashEquivalentsAtCarryingValue": "230392", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3831660", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "411965", "operatingCashflow": "-778710", "capitalExpenditures": "30590", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "683344", "cashflowFromInvestment": "-80589", "stockBasedCompensation": "521353", "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": "217710", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3160480, "cost_of_revenue": 1601374, "gross_profit": 1559106, "research_and_development": null, "selling_general_admin": 3164007, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3857227, "depreciation_amortisation": 217710, "ebitda": -3639517, "interest_expense": 245103, "interest_income": null, "other_non_operating": null, "pretax_income": -3831660, "tax_provision": null, "effective_tax_rate": null, "net_income": -3831660, "net_income_continuing_ops": -3831660, "net_income_to_common": -3831660, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 230392, "short_term_investments": null, "net_receivables": 2187093, "inventory": 1324540, "other_current_assets": null, "total_current_assets": 3968157, "net_ppe": null, "goodwill": 848854, "intangible_assets": 182300, "goodwill_and_intangibles": 1031154, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11099158, "total_assets": 15067314, "short_term_debt": 6865969, "accounts_payable": 1414929, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10796201, "long_term_debt": 576170, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2420403, "total_liabilities": 13216604, "total_debt": 7442139, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53618160, "total_equity": 1850710, "shares_outstanding": 1336373, "operating_cash_flow": -778710, "stock_based_compensation": 521353, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30590, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80589, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 683344, "free_cash_flow": -748120, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3857227", "ebitda": "-3639517", "netIncome": "-3831660", "grossProfit": "1559106", "depreciation": "None", "totalRevenue": "3160480", "costOfRevenue": "1601374", "interestIncome": "None", "incomeBeforeTax": "-3831660", "interestExpense": "245103", "operatingIncome": "-3587233", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-245103", "nonInterestIncome": "None", "operatingExpenses": "5146339", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1601374", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217710", "sellingGeneralAndAdministrative": "3164007", "netIncomeFromContinuingOperations": "-3831660" }, "balance": { "goodwill": "848854", "inventory": "1324540", "commonStock": "1430", "currentDebt": "None", "investments": "None", "totalAssets": "15067314", "longTermDebt": "576170", "shortTermDebt": "6865969", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "182300", "reportedCurrency": "USD", "retainedEarnings": "-53618160", "totalLiabilities": "13216604", "otherCurrentAssets": "226132", "totalCurrentAssets": "3968157", "currentLongTermDebt": "6700909", "longTermInvestments": "44732", "shortTermInvestments": "None", "currentNetReceivables": "2187093", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11099158", "currentAccountsPayable": "1414929", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9286372", "totalShareholderEquity": "1850710", "capitalLeaseObligations": "2009293", "otherCurrentLiabilities": "2454944", "totalCurrentLiabilities": "10796201", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2420403", "cashAndShortTermInvestments": "230392", "commonStockSharesOutstanding": "1336373", "intangibleAssetsExcludingGoodwill": "182300", "cashAndCashEquivalentsAtCarryingValue": "230392", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3831660", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "411965", "operatingCashflow": "-778710", "capitalExpenditures": "30590", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "683344", "cashflowFromInvestment": "-80589", "stockBasedCompensation": "521353", "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": "217710", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "income_statement": { "revenue": 4005492, "cost_of_revenue": 1031386, "gross_profit": 2974106, "ebit": -1073199, "ebitda": -833447, "pretax_income": -1301310, "tax_provision": -1301310, "net_income": -1301310, "net_income_to_common": -1301310, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 406347, "total_current_assets": 6109919, "total_assets": 17529249, "short_term_debt": 7370785, "long_term_debt": 1305000, "total_debt": 8675785, "total_liabilities": 13766359, "total_equity": 3762890, "shares_outstanding": 1045429, "goodwill_and_intangibles": 1050345 }, "cash_flow": { "operating_cash_flow": -1384044, "capital_expenditure": 4, "free_cash_flow": -1384040, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192213, "ticker_id": 8739, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1073199", "ebitda": "-833447", "netIncome": "-1301310", "grossProfit": "2974106", "depreciation": "None", "totalRevenue": "4005492", "costOfRevenue": "1031386", "interestIncome": "None", "incomeBeforeTax": "-1301310", "interestExpense": "228111", "operatingIncome": "-1073199", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1301310", "reportedCurrency": "USD", "netInterestIncome": "-228111", "nonInterestIncome": "None", "operatingExpenses": "4047305", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1031386", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239752", "sellingGeneralAndAdministrative": "1581168", "netIncomeFromContinuingOperations": "-1301310" }, "balance": { "goodwill": "848854", "inventory": "2236429", "commonStock": "1045", "currentDebt": "None", "investments": "None", "totalAssets": "17529249", "longTermDebt": "1305000", "shortTermDebt": "7370785", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "201491", "reportedCurrency": "USD", "retainedEarnings": "-49786500", "totalLiabilities": "13766359", "otherCurrentAssets": "305009", "totalCurrentAssets": "6109919", "currentLongTermDebt": "6752565", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3162134", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11419330", "currentAccountsPayable": "1004769", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10520017", "totalShareholderEquity": "3762890", "capitalLeaseObligations": "2462452", "otherCurrentLiabilities": "2102612", "totalCurrentLiabilities": "10617127", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3149232", "cashAndShortTermInvestments": "406347", "commonStockSharesOutstanding": "1045429", "intangibleAssetsExcludingGoodwill": "201491", "cashAndCashEquivalentsAtCarryingValue": "406347", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1301310", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-600010", "operatingCashflow": "-1384044", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2734538", "cashflowFromInvestment": "-5838106", "stockBasedCompensation": "32578", "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": "239752", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4005492, "cost_of_revenue": 1031386, "gross_profit": 2974106, "research_and_development": null, "selling_general_admin": 1581168, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1073199, "depreciation_amortisation": 239752, "ebitda": -833447, "interest_expense": 228111, "interest_income": null, "other_non_operating": null, "pretax_income": -1301310, "tax_provision": -1301310, "effective_tax_rate": null, "net_income": -1301310, "net_income_continuing_ops": -1301310, "net_income_to_common": -1301310, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 406347, "short_term_investments": null, "net_receivables": 3162134, "inventory": 2236429, "other_current_assets": null, "total_current_assets": 6109919, "net_ppe": null, "goodwill": 848854, "intangible_assets": 201491, "goodwill_and_intangibles": 1050345, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11419330, "total_assets": 17529249, "short_term_debt": 7370785, "accounts_payable": 1004769, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10617127, "long_term_debt": 1305000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3149232, "total_liabilities": 13766359, "total_debt": 8675785, "preferred_stock": null, "minority_interest": null, "retained_earnings": -49786500, "total_equity": 3762890, "shares_outstanding": 1045429, "operating_cash_flow": -1384044, "stock_based_compensation": 32578, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5838106, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2734538, "free_cash_flow": -1384040, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1073199", "ebitda": "-833447", "netIncome": "-1301310", "grossProfit": "2974106", "depreciation": "None", "totalRevenue": "4005492", "costOfRevenue": "1031386", "interestIncome": "None", "incomeBeforeTax": "-1301310", "interestExpense": "228111", "operatingIncome": "-1073199", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1301310", "reportedCurrency": "USD", "netInterestIncome": "-228111", "nonInterestIncome": "None", "operatingExpenses": "4047305", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1031386", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239752", "sellingGeneralAndAdministrative": "1581168", "netIncomeFromContinuingOperations": "-1301310" }, "balance": { "goodwill": "848854", "inventory": "2236429", "commonStock": "1045", "currentDebt": "None", "investments": "None", "totalAssets": "17529249", "longTermDebt": "1305000", "shortTermDebt": "7370785", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "201491", "reportedCurrency": "USD", "retainedEarnings": "-49786500", "totalLiabilities": "13766359", "otherCurrentAssets": "305009", "totalCurrentAssets": "6109919", "currentLongTermDebt": "6752565", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3162134", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11419330", "currentAccountsPayable": "1004769", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10520017", "totalShareholderEquity": "3762890", "capitalLeaseObligations": "2462452", "otherCurrentLiabilities": "2102612", "totalCurrentLiabilities": "10617127", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3149232", "cashAndShortTermInvestments": "406347", "commonStockSharesOutstanding": "1045429", "intangibleAssetsExcludingGoodwill": "201491", "cashAndCashEquivalentsAtCarryingValue": "406347", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1301310", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-600010", "operatingCashflow": "-1384044", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2734538", "cashflowFromInvestment": "-5838106", "stockBasedCompensation": "32578", "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": "239752", "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": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "income_statement": { "revenue": 4356515, "cost_of_revenue": 1426447, "gross_profit": 2930068, "ebit": -1335165, "ebitda": -1076070, "pretax_income": -1625577, "tax_provision": 2336668, "net_income": -1625577, "net_income_to_common": -1625577, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1790391, "total_current_assets": 6790280, "total_assets": 18603028, "short_term_debt": 6881875, "long_term_debt": 1957500, "total_debt": 8839375, "total_liabilities": 13571406, "total_equity": 5031622, "shares_outstanding": 1045429, "goodwill_and_intangibles": 1069535 }, "cash_flow": { "operating_cash_flow": -1974592, "capital_expenditure": 167408, "free_cash_flow": -1807184, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192214, "ticker_id": 8739, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1335165", "ebitda": "-1076070", "netIncome": "-1625577", "grossProfit": "2930068", "depreciation": "None", "totalRevenue": "4356515", "costOfRevenue": "1426447", "interestIncome": "None", "incomeBeforeTax": "-1625577", "interestExpense": "290412", "operatingIncome": "-1335165", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2336668", "reportedCurrency": "USD", "netInterestIncome": "-290412", "nonInterestIncome": "None", "operatingExpenses": "4265233", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1426447", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259095", "sellingGeneralAndAdministrative": "1508988", "netIncomeFromContinuingOperations": "-1625577" }, "balance": { "goodwill": "848854", "inventory": "1636419", "commonStock": "1045", "currentDebt": "None", "investments": "None", "totalAssets": "18603028", "longTermDebt": "1957500", "shortTermDebt": "6881875", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "220681", "reportedCurrency": "USD", "retainedEarnings": "-48485190", "totalLiabilities": "13571406", "otherCurrentAssets": "390810", "totalCurrentAssets": "6790280", "currentLongTermDebt": "6100065", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2972660", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11812748", "currentAccountsPayable": "575238", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10681880", "totalShareholderEquity": "5031622", "capitalLeaseObligations": "2624315", "otherCurrentLiabilities": "2110878", "totalCurrentLiabilities": "9771401", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3800005", "cashAndShortTermInvestments": "1790391", "commonStockSharesOutstanding": "1045429", "intangibleAssetsExcludingGoodwill": "220681", "cashAndCashEquivalentsAtCarryingValue": "1790391", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1625577", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-204863", "operatingCashflow": "-1974592", "capitalExpenditures": "167408", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2734538", "cashflowFromInvestment": "5838106", "stockBasedCompensation": "141298", "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": "259095", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4356515, "cost_of_revenue": 1426447, "gross_profit": 2930068, "research_and_development": null, "selling_general_admin": 1508988, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1335165, "depreciation_amortisation": 259095, "ebitda": -1076070, "interest_expense": 290412, "interest_income": null, "other_non_operating": null, "pretax_income": -1625577, "tax_provision": 2336668, "effective_tax_rate": null, "net_income": -1625577, "net_income_continuing_ops": -1625577, "net_income_to_common": -1625577, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1790391, "short_term_investments": null, "net_receivables": 2972660, "inventory": 1636419, "other_current_assets": null, "total_current_assets": 6790280, "net_ppe": null, "goodwill": 848854, "intangible_assets": 220681, "goodwill_and_intangibles": 1069535, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11812748, "total_assets": 18603028, "short_term_debt": 6881875, "accounts_payable": 575238, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9771401, "long_term_debt": 1957500, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3800005, "total_liabilities": 13571406, "total_debt": 8839375, "preferred_stock": null, "minority_interest": null, "retained_earnings": -48485190, "total_equity": 5031622, "shares_outstanding": 1045429, "operating_cash_flow": -1974592, "stock_based_compensation": 141298, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 167408, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5838106, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2734538, "free_cash_flow": -1807184, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1335165", "ebitda": "-1076070", "netIncome": "-1625577", "grossProfit": "2930068", "depreciation": "None", "totalRevenue": "4356515", "costOfRevenue": "1426447", "interestIncome": "None", "incomeBeforeTax": "-1625577", "interestExpense": "290412", "operatingIncome": "-1335165", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2336668", "reportedCurrency": "USD", "netInterestIncome": "-290412", "nonInterestIncome": "None", "operatingExpenses": "4265233", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1426447", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259095", "sellingGeneralAndAdministrative": "1508988", "netIncomeFromContinuingOperations": "-1625577" }, "balance": { "goodwill": "848854", "inventory": "1636419", "commonStock": "1045", "currentDebt": "None", "investments": "None", "totalAssets": "18603028", "longTermDebt": "1957500", "shortTermDebt": "6881875", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "220681", "reportedCurrency": "USD", "retainedEarnings": "-48485190", "totalLiabilities": "13571406", "otherCurrentAssets": "390810", "totalCurrentAssets": "6790280", "currentLongTermDebt": "6100065", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2972660", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11812748", "currentAccountsPayable": "575238", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10681880", "totalShareholderEquity": "5031622", "capitalLeaseObligations": "2624315", "otherCurrentLiabilities": "2110878", "totalCurrentLiabilities": "9771401", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3800005", "cashAndShortTermInvestments": "1790391", "commonStockSharesOutstanding": "1045429", "intangibleAssetsExcludingGoodwill": "220681", "cashAndCashEquivalentsAtCarryingValue": "1790391", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1625577", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-204863", "operatingCashflow": "-1974592", "capitalExpenditures": "167408", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2734538", "cashflowFromInvestment": "5838106", "stockBasedCompensation": "141298", "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": "259095", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "income_statement": { "revenue": 5223242, "cost_of_revenue": 3955559, "gross_profit": 1267683, "ebit": -5038172, "ebitda": -4073129, "pretax_income": -5785099, "tax_provision": -1501595, "net_income": -4118612, "net_income_to_common": -4118612, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 498287, "total_current_assets": 16839850, "total_assets": 56507427, "short_term_debt": 18264028, "long_term_debt": 2607429, "total_debt": 20871457, "total_liabilities": 34450620, "total_equity": 22056807, "shares_outstanding": 1021210, "goodwill_and_intangibles": 20317714 }, "cash_flow": { "operating_cash_flow": 783542, "capital_expenditure": 182602, "free_cash_flow": 966144, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192215, "ticker_id": 8739, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5038172", "ebitda": "-4073129", "netIncome": "-4118612", "grossProfit": "1267683", "depreciation": "None", "totalRevenue": "5223242", "costOfRevenue": "3955559", "interestIncome": "None", "incomeBeforeTax": "-5785099", "interestExpense": "736551", "operatingIncome": "-5038172", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1501595", "reportedCurrency": "USD", "netInterestIncome": "-512106", "nonInterestIncome": "None", "operatingExpenses": "6305855", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3955559", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "965043", "sellingGeneralAndAdministrative": "2003369", "netIncomeFromContinuingOperations": "-17311711" }, "balance": { "goodwill": "10847791", "inventory": "8801901", "commonStock": "20909", "currentDebt": "None", "investments": "None", "totalAssets": "56507427", "longTermDebt": "2607429", "shortTermDebt": "18264028", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "9469923", "reportedCurrency": "USD", "retainedEarnings": "-31114094", "totalLiabilities": "34450620", "otherCurrentAssets": "2624979", "totalCurrentAssets": "16839850", "currentLongTermDebt": "8082103", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4914683", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39667577", "currentAccountsPayable": "2124024", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28522864", "totalShareholderEquity": "22056807", "capitalLeaseObligations": "2764320", "otherCurrentLiabilities": "3656722", "totalCurrentLiabilities": "24191784", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10258836", "cashAndShortTermInvestments": "498287", "commonStockSharesOutstanding": "1021210", "intangibleAssetsExcludingGoodwill": "9469923", "cashAndCashEquivalentsAtCarryingValue": "498287", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4386767", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1703258", "operatingCashflow": "783542", "capitalExpenditures": "182602", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4227832", "cashflowFromInvestment": "-112601", "stockBasedCompensation": "212758", "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": "965043", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5223242, "cost_of_revenue": 3955559, "gross_profit": 1267683, "research_and_development": null, "selling_general_admin": 2003369, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5038172, "depreciation_amortisation": 965043, "ebitda": -4073129, "interest_expense": 736551, "interest_income": null, "other_non_operating": null, "pretax_income": -5785099, "tax_provision": -1501595, "effective_tax_rate": null, "net_income": -4118612, "net_income_continuing_ops": -17311711, "net_income_to_common": -4118612, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 498287, "short_term_investments": null, "net_receivables": 4914683, "inventory": 8801901, "other_current_assets": null, "total_current_assets": 16839850, "net_ppe": null, "goodwill": 10847791, "intangible_assets": 9469923, "goodwill_and_intangibles": 20317714, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39667577, "total_assets": 56507427, "short_term_debt": 18264028, "accounts_payable": 2124024, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24191784, "long_term_debt": 2607429, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10258836, "total_liabilities": 34450620, "total_debt": 20871457, "preferred_stock": null, "minority_interest": null, "retained_earnings": -31114094, "total_equity": 22056807, "shares_outstanding": 1021210, "operating_cash_flow": 783542, "stock_based_compensation": 212758, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 182602, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112601, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4227832, "free_cash_flow": 966144, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5038172", "ebitda": "-4073129", "netIncome": "-4118612", "grossProfit": "1267683", "depreciation": "None", "totalRevenue": "5223242", "costOfRevenue": "3955559", "interestIncome": "None", "incomeBeforeTax": "-5785099", "interestExpense": "736551", "operatingIncome": "-5038172", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1501595", "reportedCurrency": "USD", "netInterestIncome": "-512106", "nonInterestIncome": "None", "operatingExpenses": "6305855", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3955559", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "965043", "sellingGeneralAndAdministrative": "2003369", "netIncomeFromContinuingOperations": "-17311711" }, "balance": { "goodwill": "10847791", "inventory": "8801901", "commonStock": "20909", "currentDebt": "None", "investments": "None", "totalAssets": "56507427", "longTermDebt": "2607429", "shortTermDebt": "18264028", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "9469923", "reportedCurrency": "USD", "retainedEarnings": "-31114094", "totalLiabilities": "34450620", "otherCurrentAssets": "2624979", "totalCurrentAssets": "16839850", "currentLongTermDebt": "8082103", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4914683", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39667577", "currentAccountsPayable": "2124024", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28522864", "totalShareholderEquity": "22056807", "capitalLeaseObligations": "2764320", "otherCurrentLiabilities": "3656722", "totalCurrentLiabilities": "24191784", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10258836", "cashAndShortTermInvestments": "498287", "commonStockSharesOutstanding": "1021210", "intangibleAssetsExcludingGoodwill": "9469923", "cashAndCashEquivalentsAtCarryingValue": "498287", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4386767", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1703258", "operatingCashflow": "783542", "capitalExpenditures": "182602", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4227832", "cashflowFromInvestment": "-112601", "stockBasedCompensation": "212758", "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": "965043", "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": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "income_statement": { "revenue": 5223242, "cost_of_revenue": 3955559, "gross_profit": 1267683, "ebit": -5038172, "ebitda": null, "pretax_income": -5785099, "tax_provision": null, "net_income": -4118612, "net_income_to_common": -4118612, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 498287, "total_current_assets": 16839850, "total_assets": 56507427, "short_term_debt": null, "long_term_debt": 9203535, "total_debt": 9203535, "total_liabilities": 34450620, "total_equity": 22056807, "shares_outstanding": 1045343, "goodwill_and_intangibles": 20317714 }, "cash_flow": { "operating_cash_flow": -1084456, "capital_expenditure": 182601, "free_cash_flow": -901855, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192217, "ticker_id": 8739, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-4118612", "grossProfit": "1267683", "depreciation": "None", "totalRevenue": "5223242", "costOfRevenue": "3955559", "interestIncome": "None", "incomeBeforeTax": "-5785099", "interestExpense": "None", "operatingIncome": "-5038172", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-736551", "nonInterestIncome": "None", "operatingExpenses": "10261414", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3955559", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "5340812", "netIncomeFromContinuingOperations": "-4283504" }, "balance": { "goodwill": "10847791", "inventory": "8801901", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "56507427", "longTermDebt": "9203535", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "9469923", "reportedCurrency": "USD", "retainedEarnings": "-31114094", "totalLiabilities": "34450620", "otherCurrentAssets": "161189", "totalCurrentAssets": "16839850", "currentLongTermDebt": "17460470", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4707128", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39667577", "currentAccountsPayable": "2124024", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "22056807", "capitalLeaseObligations": "1858859", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "24191784", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10258836", "cashAndShortTermInvestments": "498287", "commonStockSharesOutstanding": "1045343", "intangibleAssetsExcludingGoodwill": "9469923", "cashAndCashEquivalentsAtCarryingValue": "498287", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4118610", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1703258", "operatingCashflow": "-1084456", "capitalExpenditures": "182601", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-943300", "cashflowFromInvestment": "None", "stockBasedCompensation": "212758", "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": "857377", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5223242, "cost_of_revenue": 3955559, "gross_profit": 1267683, "research_and_development": null, "selling_general_admin": 5340812, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5038172, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -5785099, "tax_provision": null, "effective_tax_rate": null, "net_income": -4118612, "net_income_continuing_ops": -4283504, "net_income_to_common": -4118612, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 498287, "short_term_investments": null, "net_receivables": 4707128, "inventory": 8801901, "other_current_assets": null, "total_current_assets": 16839850, "net_ppe": null, "goodwill": 10847791, "intangible_assets": 9469923, "goodwill_and_intangibles": 20317714, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39667577, "total_assets": 56507427, "short_term_debt": null, "accounts_payable": 2124024, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24191784, "long_term_debt": 9203535, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10258836, "total_liabilities": 34450620, "total_debt": 9203535, "preferred_stock": null, "minority_interest": null, "retained_earnings": -31114094, "total_equity": 22056807, "shares_outstanding": 1045343, "operating_cash_flow": -1084456, "stock_based_compensation": 212758, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 182601, "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": -943300, "free_cash_flow": -901855, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-4118612", "grossProfit": "1267683", "depreciation": "None", "totalRevenue": "5223242", "costOfRevenue": "3955559", "interestIncome": "None", "incomeBeforeTax": "-5785099", "interestExpense": "None", "operatingIncome": "-5038172", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-736551", "nonInterestIncome": "None", "operatingExpenses": "10261414", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3955559", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "5340812", "netIncomeFromContinuingOperations": "-4283504" }, "balance": { "goodwill": "10847791", "inventory": "8801901", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "56507427", "longTermDebt": "9203535", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "9469923", "reportedCurrency": "USD", "retainedEarnings": "-31114094", "totalLiabilities": "34450620", "otherCurrentAssets": "161189", "totalCurrentAssets": "16839850", "currentLongTermDebt": "17460470", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4707128", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39667577", "currentAccountsPayable": "2124024", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "22056807", "capitalLeaseObligations": "1858859", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "24191784", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10258836", "cashAndShortTermInvestments": "498287", "commonStockSharesOutstanding": "1045343", "intangibleAssetsExcludingGoodwill": "9469923", "cashAndCashEquivalentsAtCarryingValue": "498287", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4118610", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1703258", "operatingCashflow": "-1084456", "capitalExpenditures": "182601", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-943300", "cashflowFromInvestment": "None", "stockBasedCompensation": "212758", "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": "857377", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "income_statement": { "revenue": 7462880, "cost_of_revenue": 2895838, "gross_profit": 4567042, "ebit": -2310948, "ebitda": -1469236, "pretax_income": -3643129, "tax_provision": -694807, "net_income": -2438919, "net_income_to_common": -2438919, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1844420, "total_current_assets": 22583131, "total_assets": 62160747, "short_term_debt": 17680581, "long_term_debt": 11279330, "total_debt": 28959911, "total_liabilities": 36698086, "total_equity": 25462661, "shares_outstanding": 20306871, "goodwill_and_intangibles": 23106681 }, "cash_flow": { "operating_cash_flow": 187570, "capital_expenditure": 185780, "free_cash_flow": 373350, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192218, "ticker_id": 8739, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2310948", "ebitda": "-1469236", "netIncome": "-2438919", "grossProfit": "4567042", "depreciation": "None", "totalRevenue": "7462880", "costOfRevenue": "2895838", "interestIncome": "None", "incomeBeforeTax": "-3643129", "interestExpense": "1077084", "operatingIncome": "-2600917", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-694807", "reportedCurrency": "USD", "netInterestIncome": "-1077084", "nonInterestIncome": "None", "operatingExpenses": "7167959", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2895838", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "841712", "sellingGeneralAndAdministrative": "1914923", "netIncomeFromContinuingOperations": "-2437919" }, "balance": { "goodwill": "11808571", "inventory": "14663908", "commonStock": "20307", "currentDebt": "None", "investments": "None", "totalAssets": "62160747", "longTermDebt": "11279330", "shortTermDebt": "17680581", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "11298110", "reportedCurrency": "USD", "retainedEarnings": "-26995482", "totalLiabilities": "36698086", "otherCurrentAssets": "697559", "totalCurrentAssets": "22583131", "currentLongTermDebt": "16856879", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5377244", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39577616", "currentAccountsPayable": "3017764", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30122598", "totalShareholderEquity": "25462661", "capitalLeaseObligations": "1986389", "otherCurrentLiabilities": "3414604", "totalCurrentLiabilities": "24256069", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12442017", "cashAndShortTermInvestments": "1844420", "commonStockSharesOutstanding": "20306871", "intangibleAssetsExcludingGoodwill": "11298110", "cashAndCashEquivalentsAtCarryingValue": "1844420", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2988013", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2404656", "operatingCashflow": "187570", "capitalExpenditures": "185780", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "907826", "cashflowFromInvestment": "-1048187", "stockBasedCompensation": "330584", "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": "976581", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7462880, "cost_of_revenue": 2895838, "gross_profit": 4567042, "research_and_development": null, "selling_general_admin": 1914923, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2310948, "depreciation_amortisation": 841712, "ebitda": -1469236, "interest_expense": 1077084, "interest_income": null, "other_non_operating": null, "pretax_income": -3643129, "tax_provision": -694807, "effective_tax_rate": null, "net_income": -2438919, "net_income_continuing_ops": -2437919, "net_income_to_common": -2438919, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1844420, "short_term_investments": null, "net_receivables": 5377244, "inventory": 14663908, "other_current_assets": null, "total_current_assets": 22583131, "net_ppe": null, "goodwill": 11808571, "intangible_assets": 11298110, "goodwill_and_intangibles": 23106681, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39577616, "total_assets": 62160747, "short_term_debt": 17680581, "accounts_payable": 3017764, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24256069, "long_term_debt": 11279330, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12442017, "total_liabilities": 36698086, "total_debt": 28959911, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26995482, "total_equity": 25462661, "shares_outstanding": 20306871, "operating_cash_flow": 187570, "stock_based_compensation": 330584, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 185780, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1048187, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 907826, "free_cash_flow": 373350, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2310948", "ebitda": "-1469236", "netIncome": "-2438919", "grossProfit": "4567042", "depreciation": "None", "totalRevenue": "7462880", "costOfRevenue": "2895838", "interestIncome": "None", "incomeBeforeTax": "-3643129", "interestExpense": "1077084", "operatingIncome": "-2600917", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-694807", "reportedCurrency": "USD", "netInterestIncome": "-1077084", "nonInterestIncome": "None", "operatingExpenses": "7167959", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2895838", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "841712", "sellingGeneralAndAdministrative": "1914923", "netIncomeFromContinuingOperations": "-2437919" }, "balance": { "goodwill": "11808571", "inventory": "14663908", "commonStock": "20307", "currentDebt": "None", "investments": "None", "totalAssets": "62160747", "longTermDebt": "11279330", "shortTermDebt": "17680581", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "11298110", "reportedCurrency": "USD", "retainedEarnings": "-26995482", "totalLiabilities": "36698086", "otherCurrentAssets": "697559", "totalCurrentAssets": "22583131", "currentLongTermDebt": "16856879", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5377244", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39577616", "currentAccountsPayable": "3017764", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30122598", "totalShareholderEquity": "25462661", "capitalLeaseObligations": "1986389", "otherCurrentLiabilities": "3414604", "totalCurrentLiabilities": "24256069", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12442017", "cashAndShortTermInvestments": "1844420", "commonStockSharesOutstanding": "20306871", "intangibleAssetsExcludingGoodwill": "11298110", "cashAndCashEquivalentsAtCarryingValue": "1844420", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2988013", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2404656", "operatingCashflow": "187570", "capitalExpenditures": "185780", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "907826", "cashflowFromInvestment": "-1048187", "stockBasedCompensation": "330584", "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": "976581", "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": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "income_statement": { "revenue": 8274690, "cost_of_revenue": 2845201, "gross_profit": 5429489, "ebit": -1465621, "ebitda": -529150, "pretax_income": -2309096, "tax_provision": -472367, "net_income": -1355388, "net_income_to_common": -1355388, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 417108, "total_current_assets": 24917576, "total_assets": 65245742, "short_term_debt": 10547077, "long_term_debt": 16038440, "total_debt": 26585517, "total_liabilities": 37675746, "total_equity": 27569996, "shares_outstanding": 1012231, "goodwill_and_intangibles": 24104294 }, "cash_flow": { "operating_cash_flow": -3792204, "capital_expenditure": 294676, "free_cash_flow": -3497528, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192219, "ticker_id": 8739, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1465621", "ebitda": "-529150", "netIncome": "-1355388", "grossProfit": "5429489", "depreciation": "None", "totalRevenue": "8274690", "costOfRevenue": "2845201", "interestIncome": "None", "incomeBeforeTax": "-2309096", "interestExpense": "843475", "operatingIncome": "-1455813", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-472367", "reportedCurrency": "USD", "netInterestIncome": "-874185", "nonInterestIncome": "None", "operatingExpenses": "6885302", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2845201", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "936471", "sellingGeneralAndAdministrative": "2000237", "netIncomeFromContinuingOperations": "-1543972" }, "balance": { "goodwill": "11719155", "inventory": "13786262", "commonStock": "20307", "currentDebt": "None", "investments": "None", "totalAssets": "65245742", "longTermDebt": "16038440", "shortTermDebt": "10547077", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "12385139", "reportedCurrency": "USD", "retainedEarnings": "-24557563", "totalLiabilities": "37675746", "otherCurrentAssets": "957584", "totalCurrentAssets": "24917576", "currentLongTermDebt": "10029978", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9756622", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40328164", "currentAccountsPayable": "4638195", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28186006", "totalShareholderEquity": "27569996", "capitalLeaseObligations": "2117588", "otherCurrentLiabilities": "4660312", "totalCurrentLiabilities": "20036817", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17638929", "cashAndShortTermInvestments": "417108", "commonStockSharesOutstanding": "1012231", "intangibleAssetsExcludingGoodwill": "12385139", "cashAndCashEquivalentsAtCarryingValue": "417108", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1456105", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1856684", "operatingCashflow": "-3792204", "capitalExpenditures": "294676", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-325942", "cashflowFromInvestment": "145324", "stockBasedCompensation": "538066", "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": "936471", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8274690, "cost_of_revenue": 2845201, "gross_profit": 5429489, "research_and_development": null, "selling_general_admin": 2000237, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1465621, "depreciation_amortisation": 936471, "ebitda": -529150, "interest_expense": 843475, "interest_income": null, "other_non_operating": null, "pretax_income": -2309096, "tax_provision": -472367, "effective_tax_rate": null, "net_income": -1355388, "net_income_continuing_ops": -1543972, "net_income_to_common": -1355388, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 417108, "short_term_investments": null, "net_receivables": 9756622, "inventory": 13786262, "other_current_assets": null, "total_current_assets": 24917576, "net_ppe": null, "goodwill": 11719155, "intangible_assets": 12385139, "goodwill_and_intangibles": 24104294, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40328164, "total_assets": 65245742, "short_term_debt": 10547077, "accounts_payable": 4638195, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20036817, "long_term_debt": 16038440, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17638929, "total_liabilities": 37675746, "total_debt": 26585517, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24557563, "total_equity": 27569996, "shares_outstanding": 1012231, "operating_cash_flow": -3792204, "stock_based_compensation": 538066, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 294676, "acquisitions": null, "other_investing": null, "investing_cash_flow": 145324, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -325942, "free_cash_flow": -3497528, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1465621", "ebitda": "-529150", "netIncome": "-1355388", "grossProfit": "5429489", "depreciation": "None", "totalRevenue": "8274690", "costOfRevenue": "2845201", "interestIncome": "None", "incomeBeforeTax": "-2309096", "interestExpense": "843475", "operatingIncome": "-1455813", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-472367", "reportedCurrency": "USD", "netInterestIncome": "-874185", "nonInterestIncome": "None", "operatingExpenses": "6885302", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2845201", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "936471", "sellingGeneralAndAdministrative": "2000237", "netIncomeFromContinuingOperations": "-1543972" }, "balance": { "goodwill": "11719155", "inventory": "13786262", "commonStock": "20307", "currentDebt": "None", "investments": "None", "totalAssets": "65245742", "longTermDebt": "16038440", "shortTermDebt": "10547077", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "12385139", "reportedCurrency": "USD", "retainedEarnings": "-24557563", "totalLiabilities": "37675746", "otherCurrentAssets": "957584", "totalCurrentAssets": "24917576", "currentLongTermDebt": "10029978", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9756622", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40328164", "currentAccountsPayable": "4638195", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28186006", "totalShareholderEquity": "27569996", "capitalLeaseObligations": "2117588", "otherCurrentLiabilities": "4660312", "totalCurrentLiabilities": "20036817", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17638929", "cashAndShortTermInvestments": "417108", "commonStockSharesOutstanding": "1012231", "intangibleAssetsExcludingGoodwill": "12385139", "cashAndCashEquivalentsAtCarryingValue": "417108", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1456105", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1856684", "operatingCashflow": "-3792204", "capitalExpenditures": "294676", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-325942", "cashflowFromInvestment": "145324", "stockBasedCompensation": "538066", "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": "936471", "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": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "income_statement": { "revenue": 17813381, "cost_of_revenue": 10213662, "gross_profit": 7599719, "ebit": -40739, "ebitda": null, "pretax_income": -16141848, "tax_provision": null, "net_income": -15358569, "net_income_to_common": -15358569, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4492291, "total_current_assets": 25455714, "total_assets": 63853067, "short_term_debt": null, "long_term_debt": 16247075, "total_debt": 16247075, "total_liabilities": 36016444, "total_equity": 28341770, "shares_outstanding": 20215961, "goodwill_and_intangibles": 23823241 }, "cash_flow": { "operating_cash_flow": -3003341, "capital_expenditure": 658881, "free_cash_flow": -2344460, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192220, "ticker_id": 8739, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:15.286574+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-15358569", "grossProfit": "7599719", "depreciation": "None", "totalRevenue": "17813381", "costOfRevenue": "10213662", "interestIncome": "None", "incomeBeforeTax": "-16141848", "interestExpense": "None", "operatingIncome": "-40739", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2380931", "nonInterestIncome": "None", "operatingExpenses": "17854120", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10213662", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "6690519", "netIncomeFromContinuingOperations": "-13542383" }, "balance": { "goodwill": "10251281", "inventory": "11557128", "commonStock": "20216", "currentDebt": "None", "investments": "None", "totalAssets": "63853067", "longTermDebt": "16247075", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "13571960", "reportedCurrency": "USD", "retainedEarnings": "-23201175", "totalLiabilities": "36016444", "otherCurrentAssets": "935740", "totalCurrentAssets": "25455714", "currentLongTermDebt": "10525009", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8153772", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38397354", "currentAccountsPayable": "3969746", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7937274", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "28341770", "capitalLeaseObligations": "582802", "otherCurrentLiabilities": "792408", "totalCurrentLiabilities": "19606010", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16410434", "cashAndShortTermInvestments": "4492291", "commonStockSharesOutstanding": "20215961", "intangibleAssetsExcludingGoodwill": "13571960", "cashAndCashEquivalentsAtCarryingValue": "4492291", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15358570", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1033387", "operatingCashflow": "-3003341", "capitalExpenditures": "658881", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6551496", "cashflowFromInvestment": "None", "stockBasedCompensation": "538066", "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": "949939", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17813381, "cost_of_revenue": 10213662, "gross_profit": 7599719, "research_and_development": null, "selling_general_admin": 6690519, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -40739, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -16141848, "tax_provision": null, "effective_tax_rate": null, "net_income": -15358569, "net_income_continuing_ops": -13542383, "net_income_to_common": -15358569, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4492291, "short_term_investments": null, "net_receivables": 8153772, "inventory": 11557128, "other_current_assets": null, "total_current_assets": 25455714, "net_ppe": null, "goodwill": 10251281, "intangible_assets": 13571960, "goodwill_and_intangibles": 23823241, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38397354, "total_assets": 63853067, "short_term_debt": null, "accounts_payable": 3969746, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19606010, "long_term_debt": 16247075, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16410434, "total_liabilities": 36016444, "total_debt": 16247075, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23201175, "total_equity": 28341770, "shares_outstanding": 20215961, "operating_cash_flow": -3003341, "stock_based_compensation": 538066, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 658881, "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": 6551496, "free_cash_flow": -2344460, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-15358569", "grossProfit": "7599719", "depreciation": "None", "totalRevenue": "17813381", "costOfRevenue": "10213662", "interestIncome": "None", "incomeBeforeTax": "-16141848", "interestExpense": "None", "operatingIncome": "-40739", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2380931", "nonInterestIncome": "None", "operatingExpenses": "17854120", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10213662", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "6690519", "netIncomeFromContinuingOperations": "-13542383" }, "balance": { "goodwill": "10251281", "inventory": "11557128", "commonStock": "20216", "currentDebt": "None", "investments": "None", "totalAssets": "63853067", "longTermDebt": "16247075", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "13571960", "reportedCurrency": "USD", "retainedEarnings": "-23201175", "totalLiabilities": "36016444", "otherCurrentAssets": "935740", "totalCurrentAssets": "25455714", "currentLongTermDebt": "10525009", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8153772", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38397354", "currentAccountsPayable": "3969746", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7937274", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "28341770", "capitalLeaseObligations": "582802", "otherCurrentLiabilities": "792408", "totalCurrentLiabilities": "19606010", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16410434", "cashAndShortTermInvestments": "4492291", "commonStockSharesOutstanding": "20215961", "intangibleAssetsExcludingGoodwill": "13571960", "cashAndCashEquivalentsAtCarryingValue": "4492291", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15358570", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1033387", "operatingCashflow": "-3003341", "capitalExpenditures": "658881", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6551496", "cashflowFromInvestment": "None", "stockBasedCompensation": "538066", "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": "949939", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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": 7, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-06-30" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }