{ "ticker": { "uuid": "3f8a7638-556f-456e-8d7a-226a866d10a2", "symbol": "NUTR", "name": "Nusatrip Incorporated Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/3f8a7638-556f-456e-8d7a-226a866d10a2/", "api_url": "https://sharemaestro.com/factors/api/tickers/3f8a7638-556f-456e-8d7a-226a866d10a2/" }, "ticker_metadata": { "id": 7402, "uuid": "3f8a7638-556f-456e-8d7a-226a866d10a2", "symbol": "NUTR", "name": "Nusatrip Incorporated Common Stock", "asset_type": "equity", "market_cap": 174413000, "stock_exchange_id": 2, "industry": "Travel Services", "sector": "Consumer Cyclical", "description": "Nusatrip Incorporated (NUTR) is a prominent player in the travel technology industry, specializing in online travel bookings with a strong emphasis on the burgeoning Southeast Asian market. The company delivers an extensive range of travel services, encompassing hotel reservations, flight bookings, and customized travel packages, catering to a wide array of consumers and travel agencies. As the travel sector experiences a resurgence in the post-pandemic landscape, Nusatrip's focus on innovative technology and exceptional customer service positions it well to capitalize on the growing demand for digital travel solutions, fostering its competitive edge and ensuring robust growth prospects.", "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": "3f8a7638-556f-456e-8d7a-226a866d10a2", "symbol": "NUTR", "name": "Nusatrip Incorporated Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/3f8a7638-556f-456e-8d7a-226a866d10a2/", "api_url": "https://sharemaestro.com/factors/api/tickers/3f8a7638-556f-456e-8d7a-226a866d10a2/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.39, "value": 0.44, "quality": 0.43, "momentum": 0.43, "coverage": 0.848, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 9, "market_cap": 49789467, "pe_ratio": null, "earnings_yield": 0.0, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 0.0002, "piotroski_f_score": 4, "momentum_12_1": null, "volatility_252d": 0.4292 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:31.801197+00:00", "batch_id": "" }, "size": { "price_close": 9, "market_cap": 49789467, "market_cap_usd": 49789467, "enterprise_value": 44739714, "shares_outstanding": 5532163, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 3.9812, "ptbv_ratio": 3.9875, "ps_ratio": 21.2875, "pcf_ratio": null, "pfcf_ratio": -3.3561, "ev_ebitda": null, "ev_ebit": -52.5721, "ev_sales": 19.1285, "ev_fcf": -3.0157, "earnings_yield": 0.0, "fcf_yield": -0.3316, "price_to_sales": 21.2875, "price_to_book": 3.9812, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0523 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.9994, "operating_margin": -0.3639, "net_margin": 0.001, "ebitda_margin": -0.335, "fcf_margin": -6.343, "roe": 0.0002, "roa": 0.0001, "roic": -0.0856, "roc_greenblatt": null, "asset_turnover": 0.0866, "cash_conversion": -6186.6806, "accruals_ratio": 0.55, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": 1.9202, "earnings_stability_5y": 13.006, "revenue_stability_5y": 0.3329, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0865, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.3104, "net_debt_to_ebitda": 6.4454, "debt_to_assets": 0.002, "interest_coverage": -9561.9888, "current_ratio": 1.6526, "quick_ratio": 1.6515, "net_debt": -5049753, "local_beta": -0.001, "volatility_252d": 0.4292, "volatility_60d": 0.9531, "max_drawdown_12m": -0.0323, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.5054, "revenue_growth_3y_cagr": 0.1854, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -5.9147, "book_value_growth_1y": null, "revenue_growth": 0.5054, "earnings_growth": null }, "momentum": { "price_return_1m": 0, "price_return_3m": 0, "price_return_6m": 0, "price_return_9m": 0.848, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": 0, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.0323, "distance_from_52w_low": 1.0316, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 2338907, "gross_profit_ttm": 2337607, "ebit_ttm": -851017, "ebitda_ttm": -783470, "net_income_ttm": 2398, "eps_diluted_ttm": 0.0004, "operating_cash_flow_ttm": -14855793, "capital_expenditure_ttm": 20133, "fcf_ttm": -14835660, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 89, "cash_and_equivalents": 5104182, "total_current_assets": 26833664, "total_current_liabilities": 16237034, "net_ppe": null, "total_assets": 27013988, "total_debt": 54429, "total_equity": 12506084, "net_working_capital": 5546877, "book_value_per_share": 2.2606, "retained_earnings": -6872097, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 12486418, "tangible_book_per_share": 2.2571 }, "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": 56, "quality_composite": 57, "momentum_composite": 57, "growth_composite": 56, "yield_composite": 56, "svqf_composite": 61, "vc1_composite": 56, "vc2_composite": 56, "vc3_composite": 56, "trending_value_composite": null, "overall_composite": 61, "quality_value_composite": 0.435, "os_score": 0.39, "value_percentile": 0.44, "quality_percentile": 0.43, "momentum_percentile": 0.43, "factor_coverage": 0.848, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2153, "ticker_id": 7402, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:31.801197+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9, "market_cap": 49789467, "market_cap_usd": 49789467, "enterprise_value": 44739714, "shares_outstanding": 5532163, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.98121962, "ptbv_ratio": 3.98749001, "ps_ratio": 21.28749326, "pcf_ratio": null, "pfcf_ratio": -3.35606687, "ev_ebitda": null, "ev_ebit": -52.57205673, "ev_sales": 19.12847069, "ev_fcf": -3.01568747, "earnings_yield": 4.816e-05, "fcf_yield": -0.33159935, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.99944418, "operating_margin": -0.36385243, "net_margin": 0.00102527, "ebitda_margin": -0.3349727, "fcf_margin": -6.34298841, "roe": 0.00019175, "roa": 8.877e-05, "roic": -0.08560011, "roc_greenblatt": null, "asset_turnover": 0.08658133, "cash_conversion": -6186.68056714, "accruals_ratio": 0.55001842, "sbc_to_revenue": null, "debt_to_equity": 1.31035814, "net_debt_to_ebitda": 6.44536868, "debt_to_assets": 0.00201485, "interest_coverage": -9561.98876404, "current_ratio": 1.65262104, "quick_ratio": 1.65148592, "net_debt": -5049753, "revenue_growth_1y": 0.50539137, "revenue_growth_3y_cagr": 0.185384, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -5.91465576, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": 1.92015401, "earnings_stability_5y": 13.006017, "revenue_stability_5y": 0.33287, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": 0, "price_return_6m": 0, "price_return_9m": 0.84804928, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.03225806, "distance_from_52w_low": 1.03160271, "relative_strength": null, "local_beta": -0.001, "volatility_252d": 0.429193, "volatility_60d": 0.953106, "max_drawdown_12m": -0.03225806, "revenue_ttm": 2338907, "gross_profit_ttm": 2337607, "ebit_ttm": -851017, "ebitda_ttm": -783470, "net_income_ttm": 2398, "eps_diluted_ttm": 0.00043347, "operating_cash_flow_ttm": -14855793, "capital_expenditure_ttm": 20133, "fcf_ttm": -14835660, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 89, "cash_and_equivalents": 5104182, "total_current_assets": 26833664, "total_current_liabilities": 16237034, "net_ppe": null, "total_assets": 27013988, "total_debt": 54429, "total_equity": 12506084, "net_working_capital": 5546877, "book_value_per_share": 2.2606138, "retained_earnings": -6872097, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 12486418, "tangible_book_per_share": 2.25705895, "universe_ticker_count": null, "sector": "Consumer Cyclical", "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": 56, "quality_composite": 57, "momentum_composite": 57, "growth_composite": 56, "yield_composite": 56, "svqf_composite": 61, "vc1_composite": 56, "vc2_composite": 56, "vc3_composite": 56, "trending_value_composite": null, "overall_composite": 61, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 9, "os": 0.39, "value": 0.44, "quality": 0.43, "momentum": 0.43, "confidence": 0.758, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0, "shareholder_yield": 0, "roe": 0.0002, "momentum_12_1": null, "complete_fields": { "id": 2153, "ticker_id": 7402, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:31.801197+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9, "market_cap": 49789467, "market_cap_usd": 49789467, "enterprise_value": 44739714, "shares_outstanding": 5532163, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.98121962, "ptbv_ratio": 3.98749001, "ps_ratio": 21.28749326, "pcf_ratio": null, "pfcf_ratio": -3.35606687, "ev_ebitda": null, "ev_ebit": -52.57205673, "ev_sales": 19.12847069, "ev_fcf": -3.01568747, "earnings_yield": 4.816e-05, "fcf_yield": -0.33159935, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.99944418, "operating_margin": -0.36385243, "net_margin": 0.00102527, "ebitda_margin": -0.3349727, "fcf_margin": -6.34298841, "roe": 0.00019175, "roa": 8.877e-05, "roic": -0.08560011, "roc_greenblatt": null, "asset_turnover": 0.08658133, "cash_conversion": -6186.68056714, "accruals_ratio": 0.55001842, "sbc_to_revenue": null, "debt_to_equity": 1.31035814, "net_debt_to_ebitda": 6.44536868, "debt_to_assets": 0.00201485, "interest_coverage": -9561.98876404, "current_ratio": 1.65262104, "quick_ratio": 1.65148592, "net_debt": -5049753, "revenue_growth_1y": 0.50539137, "revenue_growth_3y_cagr": 0.185384, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -5.91465576, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": 1.92015401, "earnings_stability_5y": 13.006017, "revenue_stability_5y": 0.33287, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": 0, "price_return_6m": 0, "price_return_9m": 0.84804928, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.03225806, "distance_from_52w_low": 1.03160271, "relative_strength": null, "local_beta": -0.001, "volatility_252d": 0.429193, "volatility_60d": 0.953106, "max_drawdown_12m": -0.03225806, "revenue_ttm": 2338907, "gross_profit_ttm": 2337607, "ebit_ttm": -851017, "ebitda_ttm": -783470, "net_income_ttm": 2398, "eps_diluted_ttm": 0.00043347, "operating_cash_flow_ttm": -14855793, "capital_expenditure_ttm": 20133, "fcf_ttm": -14835660, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 89, "cash_and_equivalents": 5104182, "total_current_assets": 26833664, "total_current_liabilities": 16237034, "net_ppe": null, "total_assets": 27013988, "total_debt": 54429, "total_equity": 12506084, "net_working_capital": 5546877, "book_value_per_share": 2.2606138, "retained_earnings": -6872097, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 12486418, "tangible_book_per_share": 2.25705895, "universe_ticker_count": null, "sector": "Consumer Cyclical", "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": 56, "quality_composite": 57, "momentum_composite": 57, "growth_composite": 56, "yield_composite": 56, "svqf_composite": 61, "vc1_composite": 56, "vc2_composite": 56, "vc3_composite": 56, "trending_value_composite": null, "overall_composite": 61, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "income_statement": { "revenue": 2338907, "cost_of_revenue": 1300, "gross_profit": 1568933, "ebit": -851017, "ebitda": -783470, "pretax_income": -851106, "tax_provision": -923779, "net_income": 2398, "net_income_to_common": 2398, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5104182, "total_current_assets": 26833664, "total_assets": 27013988, "short_term_debt": 54429, "long_term_debt": null, "total_debt": 54429, "total_liabilities": 16387449, "total_equity": 12506084, "shares_outstanding": 5532163, "goodwill_and_intangibles": 19666 }, "cash_flow": { "operating_cash_flow": -14855793, "capital_expenditure": 20133, "free_cash_flow": -14835660, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134087, "ticker_id": 7402, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-851017", "ebitda": "-783470", "netIncome": "2398", "grossProfit": "1568933", "depreciation": "None", "totalRevenue": "2338907", "costOfRevenue": "1300", "interestIncome": "None", "incomeBeforeTax": "-851106", "interestExpense": "89", "operatingIncome": "-1620099", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-923779", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3957706", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1300", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67547", "sellingGeneralAndAdministrative": "3791013", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "18431", "commonStock": "1938", "currentDebt": "None", "investments": "None", "totalAssets": "27013988", "longTermDebt": "None", "shortTermDebt": "54429", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "19666", "reportedCurrency": "None", "retainedEarnings": "-6872097", "totalLiabilities": "16387449", "otherCurrentAssets": "9578747", "totalCurrentAssets": "26833664", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12132304", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "180324", "currentAccountsPayable": "1928951", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "89119", "totalShareholderEquity": "12506084", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14253654", "totalCurrentLiabilities": "16237034", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "150415", "cashAndShortTermInvestments": "5104182", "commonStockSharesOutstanding": "5532163", "intangibleAssetsExcludingGoodwill": "19666", "cashAndCashEquivalentsAtCarryingValue": "5104182", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-891017", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "100267", "operatingCashflow": "-14855793", "capitalExpenditures": "20133", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16920361", "cashflowFromInvestment": "-20348", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67547", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2338907, "cost_of_revenue": 1300, "gross_profit": 1568933, "research_and_development": null, "selling_general_admin": 3791013, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -851017, "depreciation_amortisation": 67547, "ebitda": -783470, "interest_expense": 89, "interest_income": null, "other_non_operating": null, "pretax_income": -851106, "tax_provision": -923779, "effective_tax_rate": null, "net_income": 2398, "net_income_continuing_ops": null, "net_income_to_common": 2398, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5104182, "short_term_investments": null, "net_receivables": 12132304, "inventory": 18431, "other_current_assets": null, "total_current_assets": 26833664, "net_ppe": null, "goodwill": null, "intangible_assets": 19666, "goodwill_and_intangibles": 19666, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 180324, "total_assets": 27013988, "short_term_debt": 54429, "accounts_payable": 1928951, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16237034, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 150415, "total_liabilities": 16387449, "total_debt": 54429, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6872097, "total_equity": 12506084, "shares_outstanding": 5532163, "operating_cash_flow": -14855793, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20133, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20348, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16920361, "free_cash_flow": -14835660, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-851017", "ebitda": "-783470", "netIncome": "2398", "grossProfit": "1568933", "depreciation": "None", "totalRevenue": "2338907", "costOfRevenue": "1300", "interestIncome": "None", "incomeBeforeTax": "-851106", "interestExpense": "89", "operatingIncome": "-1620099", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-923779", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3957706", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1300", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67547", "sellingGeneralAndAdministrative": "3791013", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "18431", "commonStock": "1938", "currentDebt": "None", "investments": "None", "totalAssets": "27013988", "longTermDebt": "None", "shortTermDebt": "54429", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "19666", "reportedCurrency": "None", "retainedEarnings": "-6872097", "totalLiabilities": "16387449", "otherCurrentAssets": "9578747", "totalCurrentAssets": "26833664", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12132304", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "180324", "currentAccountsPayable": "1928951", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "89119", "totalShareholderEquity": "12506084", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14253654", "totalCurrentLiabilities": "16237034", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "150415", "cashAndShortTermInvestments": "5104182", "commonStockSharesOutstanding": "5532163", "intangibleAssetsExcludingGoodwill": "19666", "cashAndCashEquivalentsAtCarryingValue": "5104182", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-891017", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "100267", "operatingCashflow": "-14855793", "capitalExpenditures": "20133", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16920361", "cashflowFromInvestment": "-20348", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67547", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "income_statement": { "revenue": 1181746, "cost_of_revenue": 17769, "gross_profit": 1163977, "ebit": -791101, "ebitda": -686020, "pretax_income": -791127, "tax_provision": -4031, "net_income": -779225, "net_income_to_common": -779225, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6934107, "total_current_assets": 11067808, "total_assets": 11367741, "short_term_debt": 105349, "long_term_debt": null, "total_debt": 105349, "total_liabilities": 17195801, "total_equity": -3959050, "shares_outstanding": 17105000, "goodwill_and_intangibles": 38507 }, "cash_flow": { "operating_cash_flow": 6369754, "capital_expenditure": 29959, "free_cash_flow": 6399713, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134092, "ticker_id": 7402, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-791101", "ebitda": "-686020", "netIncome": "-779225", "grossProfit": "1163977", "depreciation": "None", "totalRevenue": "1181746", "costOfRevenue": "17769", "interestIncome": "2504", "incomeBeforeTax": "-791127", "interestExpense": "26", "operatingIncome": "-744732", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-4031", "reportedCurrency": "USD", "netInterestIncome": "2478", "nonInterestIncome": "None", "operatingExpenses": "1908709", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17769", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105081", "sellingGeneralAndAdministrative": "1742420", "netIncomeFromContinuingOperations": "-787096" }, "balance": { "goodwill": "None", "inventory": "77492", "commonStock": "1400", "currentDebt": "None", "investments": "None", "totalAssets": "11367741", "longTermDebt": "None", "shortTermDebt": "105349", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "38507", "reportedCurrency": "USD", "retainedEarnings": "-6292518", "totalLiabilities": "17195801", "otherCurrentAssets": "2971000", "totalCurrentAssets": "11067808", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1085209", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "299933", "currentAccountsPayable": "801677", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "116425", "totalShareholderEquity": "-3959050", "capitalLeaseObligations": "116425", "otherCurrentLiabilities": "15133813", "totalCurrentLiabilities": "17073202", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "122599", "cashAndShortTermInvestments": "6934107", "commonStockSharesOutstanding": "17105000", "intangibleAssetsExcludingGoodwill": "38507", "cashAndCashEquivalentsAtCarryingValue": "6934107", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-787096", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "163935", "operatingCashflow": "6369754", "capitalExpenditures": "29959", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-29959", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105081", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1181746, "cost_of_revenue": 17769, "gross_profit": 1163977, "research_and_development": null, "selling_general_admin": 1742420, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -791101, "depreciation_amortisation": 105081, "ebitda": -686020, "interest_expense": 26, "interest_income": null, "other_non_operating": null, "pretax_income": -791127, "tax_provision": -4031, "effective_tax_rate": null, "net_income": -779225, "net_income_continuing_ops": -787096, "net_income_to_common": -779225, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6934107, "short_term_investments": null, "net_receivables": 1085209, "inventory": 77492, "other_current_assets": null, "total_current_assets": 11067808, "net_ppe": null, "goodwill": null, "intangible_assets": 38507, "goodwill_and_intangibles": 38507, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 299933, "total_assets": 11367741, "short_term_debt": 105349, "accounts_payable": 801677, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17073202, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 122599, "total_liabilities": 17195801, "total_debt": 105349, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6292518, "total_equity": -3959050, "shares_outstanding": 17105000, "operating_cash_flow": 6369754, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29959, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29959, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6399713, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-791101", "ebitda": "-686020", "netIncome": "-779225", "grossProfit": "1163977", "depreciation": "None", "totalRevenue": "1181746", "costOfRevenue": "17769", "interestIncome": "2504", "incomeBeforeTax": "-791127", "interestExpense": "26", "operatingIncome": "-744732", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-4031", "reportedCurrency": "USD", "netInterestIncome": "2478", "nonInterestIncome": "None", "operatingExpenses": "1908709", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17769", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105081", "sellingGeneralAndAdministrative": "1742420", "netIncomeFromContinuingOperations": "-787096" }, "balance": { "goodwill": "None", "inventory": "77492", "commonStock": "1400", "currentDebt": "None", "investments": "None", "totalAssets": "11367741", "longTermDebt": "None", "shortTermDebt": "105349", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "38507", "reportedCurrency": "USD", "retainedEarnings": "-6292518", "totalLiabilities": "17195801", "otherCurrentAssets": "2971000", "totalCurrentAssets": "11067808", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1085209", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "299933", "currentAccountsPayable": "801677", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "116425", "totalShareholderEquity": "-3959050", "capitalLeaseObligations": "116425", "otherCurrentLiabilities": "15133813", "totalCurrentLiabilities": "17073202", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "122599", "cashAndShortTermInvestments": "6934107", "commonStockSharesOutstanding": "17105000", "intangibleAssetsExcludingGoodwill": "38507", "cashAndCashEquivalentsAtCarryingValue": "6934107", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-787096", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "163935", "operatingCashflow": "6369754", "capitalExpenditures": "29959", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-29959", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105081", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "income_statement": { "revenue": 2307661, "cost_of_revenue": 42526, "gross_profit": 2265135, "ebit": 96938, "ebitda": 211456, "pretax_income": 96097, "tax_provision": 16185, "net_income": 79113, "net_income_to_common": 79113, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 575447, "total_current_assets": 3111313, "total_assets": 3777834, "short_term_debt": 121915, "long_term_debt": null, "total_debt": 121915, "total_liabilities": 9059114, "total_equity": -3417946, "shares_outstanding": 18066668, "goodwill_and_intangibles": 65791 }, "cash_flow": { "operating_cash_flow": -919564, "capital_expenditure": 29550, "free_cash_flow": -890014, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134097, "ticker_id": 7402, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96938", "ebitda": "211456", "netIncome": "79113", "grossProfit": "2265135", "depreciation": "None", "totalRevenue": "2307661", "costOfRevenue": "42526", "interestIncome": "3436", "incomeBeforeTax": "96097", "interestExpense": "841", "operatingIncome": "-65433", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "16185", "reportedCurrency": "USD", "netInterestIncome": "2595", "nonInterestIncome": "None", "operatingExpenses": "2330568", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42526", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114518", "sellingGeneralAndAdministrative": "2028971", "netIncomeFromContinuingOperations": "79912" }, "balance": { "goodwill": "None", "inventory": "309379", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3777834", "longTermDebt": "None", "shortTermDebt": "121915", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "65791", "reportedCurrency": "USD", "retainedEarnings": "-5513293", "totalLiabilities": "9059114", "otherCurrentAssets": "95100", "totalCurrentAssets": "3111313", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2131387", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "666521", "currentAccountsPayable": "243575", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "244071", "totalShareholderEquity": "-3417946", "capitalLeaseObligations": "244071", "otherCurrentLiabilities": "7165159", "totalCurrentLiabilities": "8751198", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "307916", "cashAndShortTermInvestments": "575447", "commonStockSharesOutstanding": "18066668", "intangibleAssetsExcludingGoodwill": "65791", "cashAndCashEquivalentsAtCarryingValue": "575447", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79912", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-308554", "operatingCashflow": "-919564", "capitalExpenditures": "29550", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-29550", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114518", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2307661, "cost_of_revenue": 42526, "gross_profit": 2265135, "research_and_development": null, "selling_general_admin": 2028971, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96938, "depreciation_amortisation": 114518, "ebitda": 211456, "interest_expense": 841, "interest_income": null, "other_non_operating": null, "pretax_income": 96097, "tax_provision": 16185, "effective_tax_rate": null, "net_income": 79113, "net_income_continuing_ops": 79912, "net_income_to_common": 79113, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 575447, "short_term_investments": null, "net_receivables": 2131387, "inventory": 309379, "other_current_assets": null, "total_current_assets": 3111313, "net_ppe": null, "goodwill": null, "intangible_assets": 65791, "goodwill_and_intangibles": 65791, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 666521, "total_assets": 3777834, "short_term_debt": 121915, "accounts_payable": 243575, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8751198, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 307916, "total_liabilities": 9059114, "total_debt": 121915, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5513293, "total_equity": -3417946, "shares_outstanding": 18066668, "operating_cash_flow": -919564, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29550, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29550, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -890014, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96938", "ebitda": "211456", "netIncome": "79113", "grossProfit": "2265135", "depreciation": "None", "totalRevenue": "2307661", "costOfRevenue": "42526", "interestIncome": "3436", "incomeBeforeTax": "96097", "interestExpense": "841", "operatingIncome": "-65433", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "16185", "reportedCurrency": "USD", "netInterestIncome": "2595", "nonInterestIncome": "None", "operatingExpenses": "2330568", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42526", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114518", "sellingGeneralAndAdministrative": "2028971", "netIncomeFromContinuingOperations": "79912" }, "balance": { "goodwill": "None", "inventory": "309379", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3777834", "longTermDebt": "None", "shortTermDebt": "121915", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "65791", "reportedCurrency": "USD", "retainedEarnings": "-5513293", "totalLiabilities": "9059114", "otherCurrentAssets": "95100", "totalCurrentAssets": "3111313", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2131387", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "666521", "currentAccountsPayable": "243575", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "244071", "totalShareholderEquity": "-3417946", "capitalLeaseObligations": "244071", "otherCurrentLiabilities": "7165159", "totalCurrentLiabilities": "8751198", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "307916", "cashAndShortTermInvestments": "575447", "commonStockSharesOutstanding": "18066668", "intangibleAssetsExcludingGoodwill": "65791", "cashAndCashEquivalentsAtCarryingValue": "575447", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79912", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-308554", "operatingCashflow": "-919564", "capitalExpenditures": "29550", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-29550", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114518", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "income_statement": { "revenue": 1404222, "cost_of_revenue": 1341, "gross_profit": 1402881, "ebit": -838796, "ebitda": -754591, "pretax_income": -838796, "tax_provision": 179123, "net_income": -763439, "net_income_to_common": -763439, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1764527, "total_current_assets": 3434533, "total_assets": 4092732, "short_term_debt": 98943, "long_term_debt": null, "total_debt": 98943, "total_liabilities": 9070911, "total_equity": -3136459, "shares_outstanding": 17105000, "goodwill_and_intangibles": 89808 }, "cash_flow": { "operating_cash_flow": 885717, "capital_expenditure": 226740, "free_cash_flow": 1112457, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134099, "ticker_id": 7402, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-838796", "ebitda": "-754591", "netIncome": "-763439", "grossProfit": "1402881", "depreciation": "None", "totalRevenue": "1404222", "costOfRevenue": "1341", "interestIncome": "2418", "incomeBeforeTax": "-838796", "interestExpense": "0", "operatingIncome": "-1930329", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "179123", "reportedCurrency": "USD", "netInterestIncome": "2418", "nonInterestIncome": "None", "operatingExpenses": "3333210", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1341", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84205", "sellingGeneralAndAdministrative": "3041318", "netIncomeFromContinuingOperations": "-1017919" }, "balance": { "goodwill": "None", "inventory": "825", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4092732", "longTermDebt": "None", "shortTermDebt": "98943", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "89808", "reportedCurrency": "USD", "retainedEarnings": "-5592406", "totalLiabilities": "9070911", "otherCurrentAssets": "54200", "totalCurrentAssets": "3434533", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1614981", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "658199", "currentAccountsPayable": "989313", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "302095", "totalShareholderEquity": "-3136459", "capitalLeaseObligations": "302095", "otherCurrentLiabilities": "5911654", "totalCurrentLiabilities": "8635659", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "435252", "cashAndShortTermInvestments": "1764527", "commonStockSharesOutstanding": "17105000", "intangibleAssetsExcludingGoodwill": "89808", "cashAndCashEquivalentsAtCarryingValue": "1764527", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1017919", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "16239", "operatingCashflow": "885717", "capitalExpenditures": "226740", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-226740", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84205", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1404222, "cost_of_revenue": 1341, "gross_profit": 1402881, "research_and_development": null, "selling_general_admin": 3041318, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -838796, "depreciation_amortisation": 84205, "ebitda": -754591, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -838796, "tax_provision": 179123, "effective_tax_rate": null, "net_income": -763439, "net_income_continuing_ops": -1017919, "net_income_to_common": -763439, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1764527, "short_term_investments": null, "net_receivables": 1614981, "inventory": 825, "other_current_assets": null, "total_current_assets": 3434533, "net_ppe": null, "goodwill": null, "intangible_assets": 89808, "goodwill_and_intangibles": 89808, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 658199, "total_assets": 4092732, "short_term_debt": 98943, "accounts_payable": 989313, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8635659, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 435252, "total_liabilities": 9070911, "total_debt": 98943, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5592406, "total_equity": -3136459, "shares_outstanding": 17105000, "operating_cash_flow": 885717, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 226740, "acquisitions": null, "other_investing": null, "investing_cash_flow": -226740, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1112457, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-838796", "ebitda": "-754591", "netIncome": "-763439", "grossProfit": "1402881", "depreciation": "None", "totalRevenue": "1404222", "costOfRevenue": "1341", "interestIncome": "2418", "incomeBeforeTax": "-838796", "interestExpense": "0", "operatingIncome": "-1930329", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "179123", "reportedCurrency": "USD", "netInterestIncome": "2418", "nonInterestIncome": "None", "operatingExpenses": "3333210", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1341", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84205", "sellingGeneralAndAdministrative": "3041318", "netIncomeFromContinuingOperations": "-1017919" }, "balance": { "goodwill": "None", "inventory": "825", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4092732", "longTermDebt": "None", "shortTermDebt": "98943", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "89808", "reportedCurrency": "USD", "retainedEarnings": "-5592406", "totalLiabilities": "9070911", "otherCurrentAssets": "54200", "totalCurrentAssets": "3434533", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1614981", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "658199", "currentAccountsPayable": "989313", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "302095", "totalShareholderEquity": "-3136459", "capitalLeaseObligations": "302095", "otherCurrentLiabilities": "5911654", "totalCurrentLiabilities": "8635659", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "435252", "cashAndShortTermInvestments": "1764527", "commonStockSharesOutstanding": "17105000", "intangibleAssetsExcludingGoodwill": "89808", "cashAndCashEquivalentsAtCarryingValue": "1764527", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1017919", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "16239", "operatingCashflow": "885717", "capitalExpenditures": "226740", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-226740", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84205", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2016-12-31", "period_type": "annual", "fiscal_year": 2016, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "income_statement": { "revenue": 232988000, "cost_of_revenue": 114939000, "gross_profit": 118049000, "ebit": 27925000, "ebitda": 42258000, "pretax_income": 27925000, "tax_provision": 9267000, "net_income": 18658000, "net_income_to_common": 18658000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6803000, "total_current_assets": 93866000, "total_assets": 235855000, "short_term_debt": 43500000, "long_term_debt": null, "total_debt": 43500000, "total_liabilities": 63865000, "total_equity": 171990000, "shares_outstanding": 9345754, "goodwill_and_intangibles": 53202000 }, "cash_flow": { "operating_cash_flow": 32777000, "capital_expenditure": 8950000, "free_cash_flow": 41727000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134103, "ticker_id": 7402, "period_end_date": "2016-12-31", "period_type": "annual", "fiscal_year": 2016, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27925000", "ebitda": "42258000", "netIncome": "18658000", "grossProfit": "118049000", "depreciation": "None", "totalRevenue": "232988000", "costOfRevenue": "114939000", "interestIncome": "None", "incomeBeforeTax": "27925000", "interestExpense": "None", "operatingIncome": "29177000", "fiscalDateEnding": "2016-12-31", "incomeTaxExpense": "9267000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "88872000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3715000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14333000", "sellingGeneralAndAdministrative": "84945000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "30925000", "inventory": "63923000", "commonStock": "92000", "currentDebt": "None", "investments": "None", "totalAssets": "235855000", "longTermDebt": "None", "shortTermDebt": "43500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2016-12-31", "intangibleAssets": "22277000", "reportedCurrency": "None", "retainedEarnings": "172276000", "totalLiabilities": "63865000", "otherCurrentAssets": "5460000", "totalCurrentAssets": "93866000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "141989000", "currentAccountsPayable": "12696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "87000000", "totalShareholderEquity": "171990000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-37274000", "totalCurrentLiabilities": "20165000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "48010000", "cashAndShortTermInvestments": "6803000", "commonStockSharesOutstanding": "9345754", "intangibleAssetsExcludingGoodwill": "22277000", "cashAndCashEquivalentsAtCarryingValue": "6803000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18658000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2016-12-31", "reportedCurrency": "None", "changeInInventory": "-1661000", "operatingCashflow": "32777000", "capitalExpenditures": "8950000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4580000", "cashflowFromInvestment": "-35185000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7501000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14333000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 232988000, "cost_of_revenue": 114939000, "gross_profit": 118049000, "research_and_development": 3715000, "selling_general_admin": 84945000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27925000, "depreciation_amortisation": 14333000, "ebitda": 42258000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 27925000, "tax_provision": 9267000, "effective_tax_rate": null, "net_income": 18658000, "net_income_continuing_ops": null, "net_income_to_common": 18658000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6803000, "short_term_investments": null, "net_receivables": 17680000, "inventory": 63923000, "other_current_assets": null, "total_current_assets": 93866000, "net_ppe": null, "goodwill": 30925000, "intangible_assets": 22277000, "goodwill_and_intangibles": 53202000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 141989000, "total_assets": 235855000, "short_term_debt": 43500000, "accounts_payable": 12696000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20165000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 48010000, "total_liabilities": 63865000, "total_debt": 43500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 172276000, "total_equity": 171990000, "shares_outstanding": 9345754, "operating_cash_flow": 32777000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8950000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35185000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4580000, "free_cash_flow": 41727000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27925000", "ebitda": "42258000", "netIncome": "18658000", "grossProfit": "118049000", "depreciation": "None", "totalRevenue": "232988000", "costOfRevenue": "114939000", "interestIncome": "None", "incomeBeforeTax": "27925000", "interestExpense": "None", "operatingIncome": "29177000", "fiscalDateEnding": "2016-12-31", "incomeTaxExpense": "9267000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "88872000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3715000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14333000", "sellingGeneralAndAdministrative": "84945000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "30925000", "inventory": "63923000", "commonStock": "92000", "currentDebt": "None", "investments": "None", "totalAssets": "235855000", "longTermDebt": "None", "shortTermDebt": "43500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2016-12-31", "intangibleAssets": "22277000", "reportedCurrency": "None", "retainedEarnings": "172276000", "totalLiabilities": "63865000", "otherCurrentAssets": "5460000", "totalCurrentAssets": "93866000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "141989000", "currentAccountsPayable": "12696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "87000000", "totalShareholderEquity": "171990000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-37274000", "totalCurrentLiabilities": "20165000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "48010000", "cashAndShortTermInvestments": "6803000", "commonStockSharesOutstanding": "9345754", "intangibleAssetsExcludingGoodwill": "22277000", "cashAndCashEquivalentsAtCarryingValue": "6803000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18658000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2016-12-31", "reportedCurrency": "None", "changeInInventory": "-1661000", "operatingCashflow": "32777000", "capitalExpenditures": "8950000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4580000", "cashflowFromInvestment": "-35185000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7501000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14333000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2015-12-31", "period_type": "annual", "fiscal_year": 2015, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "income_statement": { "revenue": 216479000, "cost_of_revenue": 110255000, "gross_profit": 106224000, "ebit": 23238000, "ebitda": 36133000, "pretax_income": 23238000, "tax_provision": 7967000, "net_income": 15271000, "net_income_to_common": 15271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4615000, "total_current_assets": 86215000, "total_assets": 212449000, "short_term_debt": 31500000, "long_term_debt": null, "total_debt": 31500000, "total_liabilities": 52202000, "total_equity": 160247000, "shares_outstanding": 9592734, "goodwill_and_intangibles": 41989000 }, "cash_flow": { "operating_cash_flow": 25046000, "capital_expenditure": 8557000, "free_cash_flow": 33603000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134108, "ticker_id": 7402, "period_end_date": "2015-12-31", "period_type": "annual", "fiscal_year": 2015, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23238000", "ebitda": "36133000", "netIncome": "15271000", "grossProfit": "106224000", "depreciation": "None", "totalRevenue": "216479000", "costOfRevenue": "110255000", "interestIncome": "None", "incomeBeforeTax": "23238000", "interestExpense": "None", "operatingIncome": "24289000", "fiscalDateEnding": "2015-12-31", "incomeTaxExpense": "7967000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "81935000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3624000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12895000", "sellingGeneralAndAdministrative": "77256000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "24384000", "inventory": "59440000", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "212449000", "longTermDebt": "None", "shortTermDebt": "31500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2015-12-31", "intangibleAssets": "17605000", "reportedCurrency": "None", "retainedEarnings": "153618000", "totalLiabilities": "52202000", "otherCurrentAssets": "5362000", "totalCurrentAssets": "86215000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16798000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "126234000", "currentAccountsPayable": "14023000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "63000000", "totalShareholderEquity": "160247000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-26162000", "totalCurrentLiabilities": "20528000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "36606000", "cashAndShortTermInvestments": "4615000", "commonStockSharesOutstanding": "9592734", "intangibleAssetsExcludingGoodwill": "17605000", "cashAndCashEquivalentsAtCarryingValue": "4615000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15271000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2015-12-31", "reportedCurrency": "None", "changeInInventory": "-1462000", "operatingCashflow": "25046000", "capitalExpenditures": "8557000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16603000", "cashflowFromInvestment": "-9823000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5319000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12895000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 216479000, "cost_of_revenue": 110255000, "gross_profit": 106224000, "research_and_development": 3624000, "selling_general_admin": 77256000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23238000, "depreciation_amortisation": 12895000, "ebitda": 36133000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 23238000, "tax_provision": 7967000, "effective_tax_rate": null, "net_income": 15271000, "net_income_continuing_ops": null, "net_income_to_common": 15271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4615000, "short_term_investments": null, "net_receivables": 16798000, "inventory": 59440000, "other_current_assets": null, "total_current_assets": 86215000, "net_ppe": null, "goodwill": 24384000, "intangible_assets": 17605000, "goodwill_and_intangibles": 41989000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 126234000, "total_assets": 212449000, "short_term_debt": 31500000, "accounts_payable": 14023000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20528000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 36606000, "total_liabilities": 52202000, "total_debt": 31500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 153618000, "total_equity": 160247000, "shares_outstanding": 9592734, "operating_cash_flow": 25046000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8557000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9823000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16603000, "free_cash_flow": 33603000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23238000", "ebitda": "36133000", "netIncome": "15271000", "grossProfit": "106224000", "depreciation": "None", "totalRevenue": "216479000", "costOfRevenue": "110255000", "interestIncome": "None", "incomeBeforeTax": "23238000", "interestExpense": "None", "operatingIncome": "24289000", "fiscalDateEnding": "2015-12-31", "incomeTaxExpense": "7967000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "81935000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3624000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12895000", "sellingGeneralAndAdministrative": "77256000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "24384000", "inventory": "59440000", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "212449000", "longTermDebt": "None", "shortTermDebt": "31500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2015-12-31", "intangibleAssets": "17605000", "reportedCurrency": "None", "retainedEarnings": "153618000", "totalLiabilities": "52202000", "otherCurrentAssets": "5362000", "totalCurrentAssets": "86215000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16798000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "126234000", "currentAccountsPayable": "14023000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "63000000", "totalShareholderEquity": "160247000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-26162000", "totalCurrentLiabilities": "20528000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "36606000", "cashAndShortTermInvestments": "4615000", "commonStockSharesOutstanding": "9592734", "intangibleAssetsExcludingGoodwill": "17605000", "cashAndCashEquivalentsAtCarryingValue": "4615000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15271000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2015-12-31", "reportedCurrency": "None", "changeInInventory": "-1462000", "operatingCashflow": "25046000", "capitalExpenditures": "8557000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16603000", "cashflowFromInvestment": "-9823000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5319000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12895000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2014-12-31", "period_type": "annual", "fiscal_year": 2014, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "income_statement": { "revenue": 214474000, "cost_of_revenue": 108169000, "gross_profit": 106305000, "ebit": 25076000, "ebitda": 36728000, "pretax_income": 25076000, "tax_provision": 9187000, "net_income": 15889000, "net_income_to_common": 15889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6232000, "total_current_assets": 83850000, "total_assets": 214778000, "short_term_debt": 43000000, "long_term_debt": null, "total_debt": 43000000, "total_liabilities": 65165000, "total_equity": 149613000, "shares_outstanding": 9801080, "goodwill_and_intangibles": 45587000 }, "cash_flow": { "operating_cash_flow": 20038000, "capital_expenditure": 11298000, "free_cash_flow": 31336000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134113, "ticker_id": 7402, "period_end_date": "2014-12-31", "period_type": "annual", "fiscal_year": 2014, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25076000", "ebitda": "36728000", "netIncome": "15889000", "grossProfit": "106305000", "depreciation": "None", "totalRevenue": "214474000", "costOfRevenue": "108169000", "interestIncome": "None", "incomeBeforeTax": "25076000", "interestExpense": "None", "operatingIncome": "26497000", "fiscalDateEnding": "2014-12-31", "incomeTaxExpense": "9187000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "80680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3806000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11652000", "sellingGeneralAndAdministrative": "76874000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "23622000", "inventory": "57914000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "214778000", "longTermDebt": "None", "shortTermDebt": "43000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2014-12-31", "intangibleAssets": "21965000", "reportedCurrency": "None", "retainedEarnings": "138347000", "totalLiabilities": "65165000", "otherCurrentAssets": "4586000", "totalCurrentAssets": "83850000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15118000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "130928000", "currentAccountsPayable": "14874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "86000000", "totalShareholderEquity": "149613000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-37387000", "totalCurrentLiabilities": "21709000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "48350000", "cashAndShortTermInvestments": "6232000", "commonStockSharesOutstanding": "9801080", "intangibleAssetsExcludingGoodwill": "21965000", "cashAndCashEquivalentsAtCarryingValue": "6232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15889000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2014-12-31", "reportedCurrency": "None", "changeInInventory": "-6691000", "operatingCashflow": "20038000", "capitalExpenditures": "11298000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5695000", "cashflowFromInvestment": "-27675000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5067000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11652000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214474000, "cost_of_revenue": 108169000, "gross_profit": 106305000, "research_and_development": 3806000, "selling_general_admin": 76874000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25076000, "depreciation_amortisation": 11652000, "ebitda": 36728000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 25076000, "tax_provision": 9187000, "effective_tax_rate": null, "net_income": 15889000, "net_income_continuing_ops": null, "net_income_to_common": 15889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6232000, "short_term_investments": null, "net_receivables": 15118000, "inventory": 57914000, "other_current_assets": null, "total_current_assets": 83850000, "net_ppe": null, "goodwill": 23622000, "intangible_assets": 21965000, "goodwill_and_intangibles": 45587000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 130928000, "total_assets": 214778000, "short_term_debt": 43000000, "accounts_payable": 14874000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21709000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 48350000, "total_liabilities": 65165000, "total_debt": 43000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 138347000, "total_equity": 149613000, "shares_outstanding": 9801080, "operating_cash_flow": 20038000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11298000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27675000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5695000, "free_cash_flow": 31336000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25076000", "ebitda": "36728000", "netIncome": "15889000", "grossProfit": "106305000", "depreciation": "None", "totalRevenue": "214474000", "costOfRevenue": "108169000", "interestIncome": "None", "incomeBeforeTax": "25076000", "interestExpense": "None", "operatingIncome": "26497000", "fiscalDateEnding": "2014-12-31", "incomeTaxExpense": "9187000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "80680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3806000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11652000", "sellingGeneralAndAdministrative": "76874000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "23622000", "inventory": "57914000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "214778000", "longTermDebt": "None", "shortTermDebt": "43000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2014-12-31", "intangibleAssets": "21965000", "reportedCurrency": "None", "retainedEarnings": "138347000", "totalLiabilities": "65165000", "otherCurrentAssets": "4586000", "totalCurrentAssets": "83850000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15118000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "130928000", "currentAccountsPayable": "14874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "86000000", "totalShareholderEquity": "149613000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-37387000", "totalCurrentLiabilities": "21709000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "48350000", "cashAndShortTermInvestments": "6232000", "commonStockSharesOutstanding": "9801080", "intangibleAssetsExcludingGoodwill": "21965000", "cashAndCashEquivalentsAtCarryingValue": "6232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15889000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2014-12-31", "reportedCurrency": "None", "changeInInventory": "-6691000", "operatingCashflow": "20038000", "capitalExpenditures": "11298000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5695000", "cashflowFromInvestment": "-27675000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5067000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11652000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2013-12-31", "period_type": "annual", "fiscal_year": 2013, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "income_statement": { "revenue": 208397000, "cost_of_revenue": 105518000, "gross_profit": 102879000, "ebit": 26773000, "ebitda": 36748000, "pretax_income": 26773000, "tax_provision": 9765000, "net_income": 17008000, "net_income_to_common": 17008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8235000, "total_current_assets": 75048000, "total_assets": 192310000, "short_term_debt": 32500000, "long_term_debt": null, "total_debt": 32500000, "total_liabilities": 54434000, "total_equity": 137876000, "shares_outstanding": 9807858, "goodwill_and_intangibles": 34901000 }, "cash_flow": { "operating_cash_flow": 26770000, "capital_expenditure": 8347000, "free_cash_flow": 35117000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134118, "ticker_id": 7402, "period_end_date": "2013-12-31", "period_type": "annual", "fiscal_year": 2013, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26773000", "ebitda": "36748000", "netIncome": "17008000", "grossProfit": "102879000", "depreciation": "None", "totalRevenue": "208397000", "costOfRevenue": "105518000", "interestIncome": "None", "incomeBeforeTax": "26773000", "interestExpense": "None", "operatingIncome": "28133000", "fiscalDateEnding": "2013-12-31", "incomeTaxExpense": "9765000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "75801000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3388000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105518000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9975000", "sellingGeneralAndAdministrative": "72413000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "15821000", "inventory": "49329000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "192310000", "longTermDebt": "None", "shortTermDebt": "32500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2013-12-31", "intangibleAssets": "19080000", "reportedCurrency": "None", "retainedEarnings": "122458000", "totalLiabilities": "54434000", "otherCurrentAssets": "3787000", "totalCurrentAssets": "75048000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "117262000", "currentAccountsPayable": "14329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "65000000", "totalShareholderEquity": "137876000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-26427000", "totalCurrentLiabilities": "21796000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37472000", "cashAndShortTermInvestments": "8235000", "commonStockSharesOutstanding": "9807858", "intangibleAssetsExcludingGoodwill": "19080000", "cashAndCashEquivalentsAtCarryingValue": "8235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17008000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2013-12-31", "reportedCurrency": "None", "changeInInventory": "-2625000", "operatingCashflow": "26770000", "capitalExpenditures": "8347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11551000", "cashflowFromInvestment": "-11729000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3110000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9975000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 208397000, "cost_of_revenue": 105518000, "gross_profit": 102879000, "research_and_development": 3388000, "selling_general_admin": 72413000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26773000, "depreciation_amortisation": 9975000, "ebitda": 36748000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 26773000, "tax_provision": 9765000, "effective_tax_rate": null, "net_income": 17008000, "net_income_continuing_ops": null, "net_income_to_common": 17008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8235000, "short_term_investments": null, "net_receivables": 13697000, "inventory": 49329000, "other_current_assets": null, "total_current_assets": 75048000, "net_ppe": null, "goodwill": 15821000, "intangible_assets": 19080000, "goodwill_and_intangibles": 34901000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 117262000, "total_assets": 192310000, "short_term_debt": 32500000, "accounts_payable": 14329000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21796000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 37472000, "total_liabilities": 54434000, "total_debt": 32500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 122458000, "total_equity": 137876000, "shares_outstanding": 9807858, "operating_cash_flow": 26770000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8347000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11729000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11551000, "free_cash_flow": 35117000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26773000", "ebitda": "36748000", "netIncome": "17008000", "grossProfit": "102879000", "depreciation": "None", "totalRevenue": "208397000", "costOfRevenue": "105518000", "interestIncome": "None", "incomeBeforeTax": "26773000", "interestExpense": "None", "operatingIncome": "28133000", "fiscalDateEnding": "2013-12-31", "incomeTaxExpense": "9765000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "75801000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3388000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105518000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9975000", "sellingGeneralAndAdministrative": "72413000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "15821000", "inventory": "49329000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "192310000", "longTermDebt": "None", "shortTermDebt": "32500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2013-12-31", "intangibleAssets": "19080000", "reportedCurrency": "None", "retainedEarnings": "122458000", "totalLiabilities": "54434000", "otherCurrentAssets": "3787000", "totalCurrentAssets": "75048000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "117262000", "currentAccountsPayable": "14329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "65000000", "totalShareholderEquity": "137876000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-26427000", "totalCurrentLiabilities": "21796000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37472000", "cashAndShortTermInvestments": "8235000", "commonStockSharesOutstanding": "9807858", "intangibleAssetsExcludingGoodwill": "19080000", "cashAndCashEquivalentsAtCarryingValue": "8235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17008000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2013-12-31", "reportedCurrency": "None", "changeInInventory": "-2625000", "operatingCashflow": "26770000", "capitalExpenditures": "8347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11551000", "cashflowFromInvestment": "-11729000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3110000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9975000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "income_statement": { "revenue": 768674, "cost_of_revenue": 0, "gross_profit": 768674, "ebit": -1001416, "ebitda": -985950, "pretax_income": -1001416, "tax_provision": -915851, "net_income": -85565, "net_income_to_common": -85565, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5104182, "total_current_assets": 26833664, "total_assets": 27013988, "short_term_debt": 54429, "long_term_debt": null, "total_debt": 54429, "total_liabilities": 16387449, "total_equity": 12506084, "shares_outstanding": 5532163, "goodwill_and_intangibles": 19666 }, "cash_flow": { "operating_cash_flow": -16966828, "capital_expenditure": 0, "free_cash_flow": -16966828, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134088, "ticker_id": 7402, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1001416", "ebitda": "-985950", "netIncome": "-85565", "grossProfit": "768674", "depreciation": "None", "totalRevenue": "768674", "costOfRevenue": "0", "interestIncome": "1359", "incomeBeforeTax": "-1001416", "interestExpense": "0", "operatingIncome": "-1247387", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-915851", "reportedCurrency": "USD", "netInterestIncome": "1359", "nonInterestIncome": "None", "operatingExpenses": "2016061", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15466", "sellingGeneralAndAdministrative": "1972196", "netIncomeFromContinuingOperations": "-1049255" }, "balance": { "goodwill": "None", "inventory": "18431", "commonStock": "1938", "currentDebt": "None", "investments": "None", "totalAssets": "27013988", "longTermDebt": "None", "shortTermDebt": "54429", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "19666", "reportedCurrency": "USD", "retainedEarnings": "-6872097", "totalLiabilities": "16387449", "otherCurrentAssets": "9578747", "totalCurrentAssets": "26833664", "currentLongTermDebt": "116040", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12132304", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "180324", "currentAccountsPayable": "1928951", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "89119", "totalShareholderEquity": "12506084", "capitalLeaseObligations": "89119", "otherCurrentLiabilities": "14253654", "totalCurrentLiabilities": "16237034", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "150415", "cashAndShortTermInvestments": "5104182", "commonStockSharesOutstanding": "5532163", "intangibleAssetsExcludingGoodwill": "19666", "cashAndCashEquivalentsAtCarryingValue": "5104182", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1049255", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "33766", "operatingCashflow": "-16966828", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15320361", "cashflowFromInvestment": "4669", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15466", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 768674, "cost_of_revenue": 0, "gross_profit": 768674, "research_and_development": null, "selling_general_admin": 1972196, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1001416, "depreciation_amortisation": 15466, "ebitda": -985950, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -1001416, "tax_provision": -915851, "effective_tax_rate": null, "net_income": -85565, "net_income_continuing_ops": -1049255, "net_income_to_common": -85565, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5104182, "short_term_investments": null, "net_receivables": 12132304, "inventory": 18431, "other_current_assets": null, "total_current_assets": 26833664, "net_ppe": null, "goodwill": null, "intangible_assets": 19666, "goodwill_and_intangibles": 19666, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 180324, "total_assets": 27013988, "short_term_debt": 54429, "accounts_payable": 1928951, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16237034, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 150415, "total_liabilities": 16387449, "total_debt": 54429, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6872097, "total_equity": 12506084, "shares_outstanding": 5532163, "operating_cash_flow": -16966828, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4669, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15320361, "free_cash_flow": -16966828, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1001416", "ebitda": "-985950", "netIncome": "-85565", "grossProfit": "768674", "depreciation": "None", "totalRevenue": "768674", "costOfRevenue": "0", "interestIncome": "1359", "incomeBeforeTax": "-1001416", "interestExpense": "0", "operatingIncome": "-1247387", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-915851", "reportedCurrency": "USD", "netInterestIncome": "1359", "nonInterestIncome": "None", "operatingExpenses": "2016061", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15466", "sellingGeneralAndAdministrative": "1972196", "netIncomeFromContinuingOperations": "-1049255" }, "balance": { "goodwill": "None", "inventory": "18431", "commonStock": "1938", "currentDebt": "None", "investments": "None", "totalAssets": "27013988", "longTermDebt": "None", "shortTermDebt": "54429", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "19666", "reportedCurrency": "USD", "retainedEarnings": "-6872097", "totalLiabilities": "16387449", "otherCurrentAssets": "9578747", "totalCurrentAssets": "26833664", "currentLongTermDebt": "116040", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12132304", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "180324", "currentAccountsPayable": "1928951", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "89119", "totalShareholderEquity": "12506084", "capitalLeaseObligations": "89119", "otherCurrentLiabilities": "14253654", "totalCurrentLiabilities": "16237034", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "150415", "cashAndShortTermInvestments": "5104182", "commonStockSharesOutstanding": "5532163", "intangibleAssetsExcludingGoodwill": "19666", "cashAndCashEquivalentsAtCarryingValue": "5104182", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1049255", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "33766", "operatingCashflow": "-16966828", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15320361", "cashflowFromInvestment": "4669", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15466", "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": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "income_statement": { "revenue": 993041, "cost_of_revenue": 0, "gross_profit": 993041, "ebit": 997691, "ebitda": 1012974, "pretax_income": 997691, "tax_provision": null, "net_income": 920330, "net_income_to_common": 920330, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6924437, "total_current_assets": 19001453, "total_assets": 19256543, "short_term_debt": 151384, "long_term_debt": null, "total_debt": 151384, "total_liabilities": 22960775, "total_equity": -1896108, "shares_outstanding": 3626592, "goodwill_and_intangibles": 26383 }, "cash_flow": { "operating_cash_flow": 735847, "capital_expenditure": 0, "free_cash_flow": 735847, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134089, "ticker_id": 7402, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "997691", "ebitda": "1012974", "netIncome": "920330", "grossProfit": "993041", "depreciation": "None", "totalRevenue": "993041", "costOfRevenue": "0", "interestIncome": "1114", "incomeBeforeTax": "997691", "interestExpense": "0", "operatingIncome": "408701", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "1114", "nonInterestIncome": "None", "operatingExpenses": "584340", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15283", "sellingGeneralAndAdministrative": "529977", "netIncomeFromContinuingOperations": "997691" }, "balance": { "goodwill": "None", "inventory": "54280", "commonStock": "1507", "currentDebt": "None", "investments": "None", "totalAssets": "19256543", "longTermDebt": "None", "shortTermDebt": "151384", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "26383", "reportedCurrency": "USD", "retainedEarnings": "-5908407", "totalLiabilities": "22960775", "otherCurrentAssets": "8314121", "totalCurrentAssets": "19001453", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3708615", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "255090", "currentAccountsPayable": "7747550", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "97801", "totalShareholderEquity": "-1896108", "capitalLeaseObligations": "97801", "otherCurrentLiabilities": "2575130", "totalCurrentLiabilities": "22828427", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "132348", "cashAndShortTermInvestments": "6924437", "commonStockSharesOutstanding": "3626592", "intangibleAssetsExcludingGoodwill": "26383", "cashAndCashEquivalentsAtCarryingValue": "6924437", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "997691", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "32178", "operatingCashflow": "735847", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-4884", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15283", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 993041, "cost_of_revenue": 0, "gross_profit": 993041, "research_and_development": null, "selling_general_admin": 529977, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 997691, "depreciation_amortisation": 15283, "ebitda": 1012974, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 997691, "tax_provision": null, "effective_tax_rate": null, "net_income": 920330, "net_income_continuing_ops": 997691, "net_income_to_common": 920330, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6924437, "short_term_investments": null, "net_receivables": 3708615, "inventory": 54280, "other_current_assets": null, "total_current_assets": 19001453, "net_ppe": null, "goodwill": null, "intangible_assets": 26383, "goodwill_and_intangibles": 26383, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 255090, "total_assets": 19256543, "short_term_debt": 151384, "accounts_payable": 7747550, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22828427, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 132348, "total_liabilities": 22960775, "total_debt": 151384, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5908407, "total_equity": -1896108, "shares_outstanding": 3626592, "operating_cash_flow": 735847, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4884, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": 735847, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "997691", "ebitda": "1012974", "netIncome": "920330", "grossProfit": "993041", "depreciation": "None", "totalRevenue": "993041", "costOfRevenue": "0", "interestIncome": "1114", "incomeBeforeTax": "997691", "interestExpense": "0", "operatingIncome": "408701", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "1114", "nonInterestIncome": "None", "operatingExpenses": "584340", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15283", "sellingGeneralAndAdministrative": "529977", "netIncomeFromContinuingOperations": "997691" }, "balance": { "goodwill": "None", "inventory": "54280", "commonStock": "1507", "currentDebt": "None", "investments": "None", "totalAssets": "19256543", "longTermDebt": "None", "shortTermDebt": "151384", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "26383", "reportedCurrency": "USD", "retainedEarnings": "-5908407", "totalLiabilities": "22960775", "otherCurrentAssets": "8314121", "totalCurrentAssets": "19001453", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3708615", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "255090", "currentAccountsPayable": "7747550", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "97801", "totalShareholderEquity": "-1896108", "capitalLeaseObligations": "97801", "otherCurrentLiabilities": "2575130", "totalCurrentLiabilities": "22828427", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "132348", "cashAndShortTermInvestments": "6924437", "commonStockSharesOutstanding": "3626592", "intangibleAssetsExcludingGoodwill": "26383", "cashAndCashEquivalentsAtCarryingValue": "6924437", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "997691", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "32178", "operatingCashflow": "735847", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-4884", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15283", "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": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "income_statement": { "revenue": 283157, "cost_of_revenue": 0, "gross_profit": 283157, "ebit": -540250, "ebitda": -525114, "pretax_income": -540313, "tax_provision": null, "net_income": -536219, "net_income_to_common": -536219, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6018834, "total_current_assets": 13541881, "total_assets": 13787967, "short_term_debt": 77291, "long_term_debt": null, "total_debt": 77291, "total_liabilities": 18307641, "total_equity": -2650657, "shares_outstanding": 18816668, "goodwill_and_intangibles": 31399 }, "cash_flow": { "operating_cash_flow": -2242823, "capital_expenditure": 0, "free_cash_flow": -2242823, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134090, "ticker_id": 7402, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-540250", "ebitda": "-525114", "netIncome": "-536219", "grossProfit": "283157", "depreciation": "None", "totalRevenue": "283157", "costOfRevenue": "0", "interestIncome": "822", "incomeBeforeTax": "-540313", "interestExpense": "63", "operatingIncome": "-556258", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "759", "nonInterestIncome": "None", "operatingExpenses": "839415", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15136", "sellingGeneralAndAdministrative": "802313", "netIncomeFromContinuingOperations": "-540313" }, "balance": { "goodwill": "None", "inventory": "84321", "commonStock": "1507", "currentDebt": "None", "investments": "None", "totalAssets": "13787967", "longTermDebt": "None", "shortTermDebt": "77291", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "31399", "reportedCurrency": "USD", "retainedEarnings": "-6828737", "totalLiabilities": "18307641", "otherCurrentAssets": "50000", "totalCurrentAssets": "13541881", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7388726", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "246086", "currentAccountsPayable": "2656639", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "83499", "totalShareholderEquity": "-2650657", "capitalLeaseObligations": "83499", "otherCurrentLiabilities": "14466307", "totalCurrentLiabilities": "18193508", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "114133", "cashAndShortTermInvestments": "6018834", "commonStockSharesOutstanding": "18816668", "intangibleAssetsExcludingGoodwill": "31399", "cashAndCashEquivalentsAtCarryingValue": "6018834", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-540313", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-9982", "operatingCashflow": "-2242823", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1600000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15136", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 283157, "cost_of_revenue": 0, "gross_profit": 283157, "research_and_development": null, "selling_general_admin": 802313, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -540250, "depreciation_amortisation": 15136, "ebitda": -525114, "interest_expense": 63, "interest_income": null, "other_non_operating": null, "pretax_income": -540313, "tax_provision": null, "effective_tax_rate": null, "net_income": -536219, "net_income_continuing_ops": -540313, "net_income_to_common": -536219, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6018834, "short_term_investments": null, "net_receivables": 7388726, "inventory": 84321, "other_current_assets": null, "total_current_assets": 13541881, "net_ppe": null, "goodwill": null, "intangible_assets": 31399, "goodwill_and_intangibles": 31399, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 246086, "total_assets": 13787967, "short_term_debt": 77291, "accounts_payable": 2656639, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18193508, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 114133, "total_liabilities": 18307641, "total_debt": 77291, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6828737, "total_equity": -2650657, "shares_outstanding": 18816668, "operating_cash_flow": -2242823, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1600000, "free_cash_flow": -2242823, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-540250", "ebitda": "-525114", "netIncome": "-536219", "grossProfit": "283157", "depreciation": "None", "totalRevenue": "283157", "costOfRevenue": "0", "interestIncome": "822", "incomeBeforeTax": "-540313", "interestExpense": "63", "operatingIncome": "-556258", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "759", "nonInterestIncome": "None", "operatingExpenses": "839415", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15136", "sellingGeneralAndAdministrative": "802313", "netIncomeFromContinuingOperations": "-540313" }, "balance": { "goodwill": "None", "inventory": "84321", "commonStock": "1507", "currentDebt": "None", "investments": "None", "totalAssets": "13787967", "longTermDebt": "None", "shortTermDebt": "77291", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "31399", "reportedCurrency": "USD", "retainedEarnings": "-6828737", "totalLiabilities": "18307641", "otherCurrentAssets": "50000", "totalCurrentAssets": "13541881", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7388726", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "246086", "currentAccountsPayable": "2656639", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "83499", "totalShareholderEquity": "-2650657", "capitalLeaseObligations": "83499", "otherCurrentLiabilities": "14466307", "totalCurrentLiabilities": "18193508", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "114133", "cashAndShortTermInvestments": "6018834", "commonStockSharesOutstanding": "18816668", "intangibleAssetsExcludingGoodwill": "31399", "cashAndCashEquivalentsAtCarryingValue": "6018834", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-540313", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-9982", "operatingCashflow": "-2242823", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1600000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15136", "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": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "income_statement": { "revenue": 294035, "cost_of_revenue": 1300, "gross_profit": 292735, "ebit": -307042, "ebitda": -285380, "pretax_income": -307068, "tax_provision": -7928, "net_income": -296148, "net_income_to_common": -296148, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6934107, "total_current_assets": 11067808, "total_assets": 11367741, "short_term_debt": 105349, "long_term_debt": null, "total_debt": 105349, "total_liabilities": 17195801, "total_equity": -3959050, "shares_outstanding": 17105000, "goodwill_and_intangibles": 38507 }, "cash_flow": { "operating_cash_flow": 3618011, "capital_expenditure": 20133, "free_cash_flow": 3638144, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134091, "ticker_id": 7402, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-307042", "ebitda": "-285380", "netIncome": "-296148", "grossProfit": "292735", "depreciation": "None", "totalRevenue": "294035", "costOfRevenue": "1300", "interestIncome": "731", "incomeBeforeTax": "-307068", "interestExpense": "26", "operatingIncome": "-225155", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-7928", "reportedCurrency": "USD", "netInterestIncome": "705", "nonInterestIncome": "None", "operatingExpenses": "517890", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1300", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21662", "sellingGeneralAndAdministrative": "486527", "netIncomeFromContinuingOperations": "-299140" }, "balance": { "goodwill": "None", "inventory": "77492", "commonStock": "1400", "currentDebt": "None", "investments": "None", "totalAssets": "11367741", "longTermDebt": "None", "shortTermDebt": "105349", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "38507", "reportedCurrency": "USD", "retainedEarnings": "-6292518", "totalLiabilities": "17195801", "otherCurrentAssets": "53900", "totalCurrentAssets": "11067808", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4002309", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "299933", "currentAccountsPayable": "801677", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "116425", "totalShareholderEquity": "-3959050", "capitalLeaseObligations": "116425", "otherCurrentLiabilities": "15133813", "totalCurrentLiabilities": "17073202", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "122599", "cashAndShortTermInvestments": "6934107", "commonStockSharesOutstanding": "17105000", "intangibleAssetsExcludingGoodwill": "38507", "cashAndCashEquivalentsAtCarryingValue": "6934107", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-299140", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "44305", "operatingCashflow": "3618011", "capitalExpenditures": "20133", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-20133", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21662", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 294035, "cost_of_revenue": 1300, "gross_profit": 292735, "research_and_development": null, "selling_general_admin": 486527, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -307042, "depreciation_amortisation": 21662, "ebitda": -285380, "interest_expense": 26, "interest_income": null, "other_non_operating": null, "pretax_income": -307068, "tax_provision": -7928, "effective_tax_rate": null, "net_income": -296148, "net_income_continuing_ops": -299140, "net_income_to_common": -296148, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6934107, "short_term_investments": null, "net_receivables": 4002309, "inventory": 77492, "other_current_assets": null, "total_current_assets": 11067808, "net_ppe": null, "goodwill": null, "intangible_assets": 38507, "goodwill_and_intangibles": 38507, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 299933, "total_assets": 11367741, "short_term_debt": 105349, "accounts_payable": 801677, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17073202, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 122599, "total_liabilities": 17195801, "total_debt": 105349, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6292518, "total_equity": -3959050, "shares_outstanding": 17105000, "operating_cash_flow": 3618011, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20133, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20133, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3638144, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-307042", "ebitda": "-285380", "netIncome": "-296148", "grossProfit": "292735", "depreciation": "None", "totalRevenue": "294035", "costOfRevenue": "1300", "interestIncome": "731", "incomeBeforeTax": "-307068", "interestExpense": "26", "operatingIncome": "-225155", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-7928", "reportedCurrency": "USD", "netInterestIncome": "705", "nonInterestIncome": "None", "operatingExpenses": "517890", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1300", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21662", "sellingGeneralAndAdministrative": "486527", "netIncomeFromContinuingOperations": "-299140" }, "balance": { "goodwill": "None", "inventory": "77492", "commonStock": "1400", "currentDebt": "None", "investments": "None", "totalAssets": "11367741", "longTermDebt": "None", "shortTermDebt": "105349", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "38507", "reportedCurrency": "USD", "retainedEarnings": "-6292518", "totalLiabilities": "17195801", "otherCurrentAssets": "53900", "totalCurrentAssets": "11067808", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4002309", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "299933", "currentAccountsPayable": "801677", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "116425", "totalShareholderEquity": "-3959050", "capitalLeaseObligations": "116425", "otherCurrentLiabilities": "15133813", "totalCurrentLiabilities": "17073202", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "122599", "cashAndShortTermInvestments": "6934107", "commonStockSharesOutstanding": "17105000", "intangibleAssetsExcludingGoodwill": "38507", "cashAndCashEquivalentsAtCarryingValue": "6934107", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-299140", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "44305", "operatingCashflow": "3618011", "capitalExpenditures": "20133", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-20133", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21662", "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": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "income_statement": { "revenue": 173446, "cost_of_revenue": 4279, "gross_profit": 169167, "ebit": -40138, "ebitda": -7184, "pretax_income": -40138, "tax_provision": 3330, "net_income": -43034, "net_income_to_common": -43034, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3370626, "total_current_assets": 4705801, "total_assets": 5123555, "short_term_debt": 133967, "long_term_debt": null, "total_debt": 133967, "total_liabilities": 11005248, "total_equity": -4012373, "shares_outstanding": 17105000, "goodwill_and_intangibles": 47444 }, "cash_flow": { "operating_cash_flow": 3067545, "capital_expenditure": 9826, "free_cash_flow": 3077371, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134093, "ticker_id": 7402, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-40138", "ebitda": "-7184", "netIncome": "-43034", "grossProfit": "169167", "depreciation": "None", "totalRevenue": "173446", "costOfRevenue": "4279", "interestIncome": "418", "incomeBeforeTax": "-40138", "interestExpense": "0", "operatingIncome": "-73092", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3330", "reportedCurrency": "USD", "netInterestIncome": "418", "nonInterestIncome": "None", "operatingExpenses": "242259", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4279", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32954", "sellingGeneralAndAdministrative": "205188", "netIncomeFromContinuingOperations": "-43468" }, "balance": { "goodwill": "None", "inventory": "195866", "commonStock": "1400", "currentDebt": "None", "investments": "None", "totalAssets": "5123555", "longTermDebt": "None", "shortTermDebt": "133967", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "47444", "reportedCurrency": "USD", "retainedEarnings": "-5996371", "totalLiabilities": "11005248", "otherCurrentAssets": "54100", "totalCurrentAssets": "4705801", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1085209", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "417754", "currentAccountsPayable": "1315390", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "155765", "totalShareholderEquity": "-4012373", "capitalLeaseObligations": "155765", "otherCurrentLiabilities": "8303250", "totalCurrentLiabilities": "10870342", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "134906", "cashAndShortTermInvestments": "3370626", "commonStockSharesOutstanding": "17105000", "intangibleAssetsExcludingGoodwill": "47444", "cashAndCashEquivalentsAtCarryingValue": "3370626", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43467", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "25919", "operatingCashflow": "3067545", "capitalExpenditures": "9826", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-9826", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27750", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 173446, "cost_of_revenue": 4279, "gross_profit": 169167, "research_and_development": null, "selling_general_admin": 205188, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -40138, "depreciation_amortisation": 32954, "ebitda": -7184, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -40138, "tax_provision": 3330, "effective_tax_rate": null, "net_income": -43034, "net_income_continuing_ops": -43468, "net_income_to_common": -43034, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3370626, "short_term_investments": null, "net_receivables": 1085209, "inventory": 195866, "other_current_assets": null, "total_current_assets": 4705801, "net_ppe": null, "goodwill": null, "intangible_assets": 47444, "goodwill_and_intangibles": 47444, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 417754, "total_assets": 5123555, "short_term_debt": 133967, "accounts_payable": 1315390, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10870342, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 134906, "total_liabilities": 11005248, "total_debt": 133967, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5996371, "total_equity": -4012373, "shares_outstanding": 17105000, "operating_cash_flow": 3067545, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9826, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9826, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": 3077371, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-40138", "ebitda": "-7184", "netIncome": "-43034", "grossProfit": "169167", "depreciation": "None", "totalRevenue": "173446", "costOfRevenue": "4279", "interestIncome": "418", "incomeBeforeTax": "-40138", "interestExpense": "0", "operatingIncome": "-73092", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3330", "reportedCurrency": "USD", "netInterestIncome": "418", "nonInterestIncome": "None", "operatingExpenses": "242259", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4279", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32954", "sellingGeneralAndAdministrative": "205188", "netIncomeFromContinuingOperations": "-43468" }, "balance": { "goodwill": "None", "inventory": "195866", "commonStock": "1400", "currentDebt": "None", "investments": "None", "totalAssets": "5123555", "longTermDebt": "None", "shortTermDebt": "133967", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "47444", "reportedCurrency": "USD", "retainedEarnings": "-5996371", "totalLiabilities": "11005248", "otherCurrentAssets": "54100", "totalCurrentAssets": "4705801", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1085209", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "417754", "currentAccountsPayable": "1315390", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "155765", "totalShareholderEquity": "-4012373", "capitalLeaseObligations": "155765", "otherCurrentLiabilities": "8303250", "totalCurrentLiabilities": "10870342", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "134906", "cashAndShortTermInvestments": "3370626", "commonStockSharesOutstanding": "17105000", "intangibleAssetsExcludingGoodwill": "47444", "cashAndCashEquivalentsAtCarryingValue": "3370626", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43467", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "25919", "operatingCashflow": "3067545", "capitalExpenditures": "9826", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-9826", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27750", "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": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "income_statement": { "revenue": 173500, "cost_of_revenue": 4137, "gross_profit": 169363, "ebit": -436509, "ebitda": -409138, "pretax_income": -436509, "tax_provision": 102, "net_income": -432245, "net_income_to_common": -432245, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 18816668, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -368169, "capital_expenditure": 0, "free_cash_flow": -368169, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134094, "ticker_id": 7402, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-436509", "ebitda": "-409138", "netIncome": "-432245", "grossProfit": "169363", "depreciation": "None", "totalRevenue": "173500", "costOfRevenue": "4137", "interestIncome": "787", "incomeBeforeTax": "-436509", "interestExpense": "0", "operatingIncome": "-413606", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "102", "reportedCurrency": "USD", "netInterestIncome": "787", "nonInterestIncome": "None", "operatingExpenses": "582969", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4137", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27371", "sellingGeneralAndAdministrative": "537755", "netIncomeFromContinuingOperations": "-436611" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "18816668", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-432245", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "60683", "operatingCashflow": "-368169", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27371", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 173500, "cost_of_revenue": 4137, "gross_profit": 169363, "research_and_development": null, "selling_general_admin": 537755, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -436509, "depreciation_amortisation": 27371, "ebitda": -409138, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -436509, "tax_provision": 102, "effective_tax_rate": null, "net_income": -432245, "net_income_continuing_ops": -436611, "net_income_to_common": -432245, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 18816668, "operating_cash_flow": -368169, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": -368169, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-436509", "ebitda": "-409138", "netIncome": "-432245", "grossProfit": "169363", "depreciation": "None", "totalRevenue": "173500", "costOfRevenue": "4137", "interestIncome": "787", "incomeBeforeTax": "-436509", "interestExpense": "0", "operatingIncome": "-413606", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "102", "reportedCurrency": "USD", "netInterestIncome": "787", "nonInterestIncome": "None", "operatingExpenses": "582969", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4137", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27371", "sellingGeneralAndAdministrative": "537755", "netIncomeFromContinuingOperations": "-436611" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "18816668", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-432245", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "60683", "operatingCashflow": "-368169", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27371", "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": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "income_statement": { "revenue": 540765, "cost_of_revenue": 8053, "gross_profit": 532712, "ebit": -7413, "ebitda": 20885, "pretax_income": -7413, "tax_provision": 465, "net_income": -7799, "net_income_to_common": -7799, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 18816668, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 52367, "capital_expenditure": 0, "free_cash_flow": 52367, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134095, "ticker_id": 7402, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7413", "ebitda": "20885", "netIncome": "-7799", "grossProfit": "532712", "depreciation": "None", "totalRevenue": "540765", "costOfRevenue": "8053", "interestIncome": "568", "incomeBeforeTax": "-7413", "interestExpense": "0", "operatingIncome": "-32879", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "465", "reportedCurrency": "USD", "netInterestIncome": "568", "nonInterestIncome": "None", "operatingExpenses": "565591", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8053", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28298", "sellingGeneralAndAdministrative": "512950", "netIncomeFromContinuingOperations": "-7878" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "18816668", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7799", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "33028", "operatingCashflow": "52367", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28298", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 540765, "cost_of_revenue": 8053, "gross_profit": 532712, "research_and_development": null, "selling_general_admin": 512950, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7413, "depreciation_amortisation": 28298, "ebitda": 20885, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -7413, "tax_provision": 465, "effective_tax_rate": null, "net_income": -7799, "net_income_continuing_ops": -7878, "net_income_to_common": -7799, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 18816668, "operating_cash_flow": 52367, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": 52367, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7413", "ebitda": "20885", "netIncome": "-7799", "grossProfit": "532712", "depreciation": "None", "totalRevenue": "540765", "costOfRevenue": "8053", "interestIncome": "568", "incomeBeforeTax": "-7413", "interestExpense": "0", "operatingIncome": "-32879", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "465", "reportedCurrency": "USD", "netInterestIncome": "568", "nonInterestIncome": "None", "operatingExpenses": "565591", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8053", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28298", "sellingGeneralAndAdministrative": "512950", "netIncomeFromContinuingOperations": "-7878" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "18816668", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7799", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "33028", "operatingCashflow": "52367", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28298", "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": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "income_statement": { "revenue": 665976, "cost_of_revenue": 11703, "gross_profit": 654273, "ebit": 218553, "ebitda": 247791, "pretax_income": 218553, "tax_provision": 15684, "net_income": 200840, "net_income_to_common": 200840, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 575447, "total_current_assets": 3111313, "total_assets": 3777834, "short_term_debt": 121915, "long_term_debt": null, "total_debt": 121915, "total_liabilities": 9059114, "total_equity": -3417946, "shares_outstanding": 17105000, "goodwill_and_intangibles": 65791 }, "cash_flow": { "operating_cash_flow": 242321, "capital_expenditure": 14767, "free_cash_flow": 257088, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134096, "ticker_id": 7402, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "218553", "ebitda": "247791", "netIncome": "200840", "grossProfit": "654273", "depreciation": "None", "totalRevenue": "665976", "costOfRevenue": "11703", "interestIncome": "1384", "incomeBeforeTax": "218553", "interestExpense": "0", "operatingIncome": "94791", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15684", "reportedCurrency": "USD", "netInterestIncome": "1384", "nonInterestIncome": "None", "operatingExpenses": "559482", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11703", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29238", "sellingGeneralAndAdministrative": "495465", "netIncomeFromContinuingOperations": "202869" }, "balance": { "goodwill": "None", "inventory": "309379", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3777834", "longTermDebt": "None", "shortTermDebt": "121915", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "65791", "reportedCurrency": "USD", "retainedEarnings": "-5513293", "totalLiabilities": "9059114", "otherCurrentAssets": "95100", "totalCurrentAssets": "3111313", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2131387", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "666521", "currentAccountsPayable": "243575", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "244071", "totalShareholderEquity": "-3417946", "capitalLeaseObligations": "244071", "otherCurrentLiabilities": "7165159", "totalCurrentLiabilities": "8751198", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "307916", "cashAndShortTermInvestments": "575447", "commonStockSharesOutstanding": "17105000", "intangibleAssetsExcludingGoodwill": "65791", "cashAndCashEquivalentsAtCarryingValue": "575447", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202869", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-146550", "operatingCashflow": "242321", "capitalExpenditures": "14767", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-14767", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29238", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 665976, "cost_of_revenue": 11703, "gross_profit": 654273, "research_and_development": null, "selling_general_admin": 495465, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 218553, "depreciation_amortisation": 29238, "ebitda": 247791, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 218553, "tax_provision": 15684, "effective_tax_rate": null, "net_income": 200840, "net_income_continuing_ops": 202869, "net_income_to_common": 200840, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 575447, "short_term_investments": null, "net_receivables": 2131387, "inventory": 309379, "other_current_assets": null, "total_current_assets": 3111313, "net_ppe": null, "goodwill": null, "intangible_assets": 65791, "goodwill_and_intangibles": 65791, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 666521, "total_assets": 3777834, "short_term_debt": 121915, "accounts_payable": 243575, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8751198, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 307916, "total_liabilities": 9059114, "total_debt": 121915, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5513293, "total_equity": -3417946, "shares_outstanding": 17105000, "operating_cash_flow": 242321, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14767, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14767, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 257088, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "218553", "ebitda": "247791", "netIncome": "200840", "grossProfit": "654273", "depreciation": "None", "totalRevenue": "665976", "costOfRevenue": "11703", "interestIncome": "1384", "incomeBeforeTax": "218553", "interestExpense": "0", "operatingIncome": "94791", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15684", "reportedCurrency": "USD", "netInterestIncome": "1384", "nonInterestIncome": "None", "operatingExpenses": "559482", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11703", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29238", "sellingGeneralAndAdministrative": "495465", "netIncomeFromContinuingOperations": "202869" }, "balance": { "goodwill": "None", "inventory": "309379", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3777834", "longTermDebt": "None", "shortTermDebt": "121915", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "65791", "reportedCurrency": "USD", "retainedEarnings": "-5513293", "totalLiabilities": "9059114", "otherCurrentAssets": "95100", "totalCurrentAssets": "3111313", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2131387", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "666521", "currentAccountsPayable": "243575", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "244071", "totalShareholderEquity": "-3417946", "capitalLeaseObligations": "244071", "otherCurrentLiabilities": "7165159", "totalCurrentLiabilities": "8751198", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "307916", "cashAndShortTermInvestments": "575447", "commonStockSharesOutstanding": "17105000", "intangibleAssetsExcludingGoodwill": "65791", "cashAndCashEquivalentsAtCarryingValue": "575447", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202869", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-146550", "operatingCashflow": "242321", "capitalExpenditures": "14767", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-14767", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29238", "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": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "income_statement": { "revenue": 716574, "cost_of_revenue": 11760, "gross_profit": 704814, "ebit": 592375, "ebitda": 818040, "pretax_income": 592375, "tax_provision": null, "net_income": 586452, "net_income_to_common": 586452, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 17105000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134098, "ticker_id": 7402, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "592375", "ebitda": "818040", "netIncome": "586452", "grossProfit": "704814", "depreciation": "None", "totalRevenue": "716574", "costOfRevenue": "11760", "interestIncome": "None", "incomeBeforeTax": "592375", "interestExpense": "None", "operatingIncome": "366710", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "338104", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11760", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225665", "sellingGeneralAndAdministrative": "249227", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "17105000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": 716574, "cost_of_revenue": 11760, "gross_profit": 704814, "research_and_development": null, "selling_general_admin": 249227, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 592375, "depreciation_amortisation": 225665, "ebitda": 818040, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 592375, "tax_provision": null, "effective_tax_rate": null, "net_income": 586452, "net_income_continuing_ops": null, "net_income_to_common": 586452, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 17105000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "592375", "ebitda": "818040", "netIncome": "586452", "grossProfit": "704814", "depreciation": "None", "totalRevenue": "716574", "costOfRevenue": "11760", "interestIncome": "None", "incomeBeforeTax": "592375", "interestExpense": "None", "operatingIncome": "366710", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "338104", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11760", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225665", "sellingGeneralAndAdministrative": "249227", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "17105000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2017-06-30", "period_type": "quarterly", "fiscal_year": 2017, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "income_statement": { "revenue": 64993000, "cost_of_revenue": 31600000, "gross_profit": 33393000, "ebit": 3839000, "ebitda": 7691000, "pretax_income": 3839000, "tax_provision": 1982000, "net_income": 1857000, "net_income_to_common": 1857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4183000, "total_current_assets": 101069000, "total_assets": 256458000, "short_term_debt": 50500000, "long_term_debt": null, "total_debt": 50500000, "total_liabilities": 74221000, "total_equity": 182237000, "shares_outstanding": 9238612, "goodwill_and_intangibles": 66844000 }, "cash_flow": { "operating_cash_flow": 5092000, "capital_expenditure": 2199000, "free_cash_flow": 7291000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134100, "ticker_id": 7402, "period_end_date": "2017-06-30", "period_type": "quarterly", "fiscal_year": 2017, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3839000", "ebitda": "7691000", "netIncome": "1857000", "grossProfit": "33393000", "depreciation": "None", "totalRevenue": "64993000", "costOfRevenue": "31600000", "interestIncome": "None", "incomeBeforeTax": "3839000", "interestExpense": "None", "operatingIncome": "4219000", "fiscalDateEnding": "2017-06-30", "incomeTaxExpense": "1982000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "26408000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3852000", "sellingGeneralAndAdministrative": "25051000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "38582000", "inventory": "68558000", "commonStock": "93000", "currentDebt": "None", "investments": "None", "totalAssets": "256458000", "longTermDebt": "None", "shortTermDebt": "50500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2017-06-30", "intangibleAssets": "28262000", "reportedCurrency": "None", "retainedEarnings": "180485000", "totalLiabilities": "74221000", "otherCurrentAssets": "7335000", "totalCurrentAssets": "101069000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20993000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "155389000", "currentAccountsPayable": "16372000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "101000000", "totalShareholderEquity": "182237000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-45151000", "totalCurrentLiabilities": "22971000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "56287000", "cashAndShortTermInvestments": "4183000", "commonStockSharesOutstanding": "9238612", "intangibleAssetsExcludingGoodwill": "28262000", "cashAndCashEquivalentsAtCarryingValue": "4183000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1857000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2017-06-30", "reportedCurrency": "None", "changeInInventory": "-1282000", "operatingCashflow": "5092000", "capitalExpenditures": "2199000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12858000", "cashflowFromInvestment": "-19929000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3852000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 64993000, "cost_of_revenue": 31600000, "gross_profit": 33393000, "research_and_development": null, "selling_general_admin": 25051000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3839000, "depreciation_amortisation": 3852000, "ebitda": 7691000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 3839000, "tax_provision": 1982000, "effective_tax_rate": null, "net_income": 1857000, "net_income_continuing_ops": null, "net_income_to_common": 1857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4183000, "short_term_investments": null, "net_receivables": 20993000, "inventory": 68558000, "other_current_assets": null, "total_current_assets": 101069000, "net_ppe": null, "goodwill": 38582000, "intangible_assets": 28262000, "goodwill_and_intangibles": 66844000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 155389000, "total_assets": 256458000, "short_term_debt": 50500000, "accounts_payable": 16372000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22971000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 56287000, "total_liabilities": 74221000, "total_debt": 50500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 180485000, "total_equity": 182237000, "shares_outstanding": 9238612, "operating_cash_flow": 5092000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2199000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19929000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12858000, "free_cash_flow": 7291000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3839000", "ebitda": "7691000", "netIncome": "1857000", "grossProfit": "33393000", "depreciation": "None", "totalRevenue": "64993000", "costOfRevenue": "31600000", "interestIncome": "None", "incomeBeforeTax": "3839000", "interestExpense": "None", "operatingIncome": "4219000", "fiscalDateEnding": "2017-06-30", "incomeTaxExpense": "1982000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "26408000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3852000", "sellingGeneralAndAdministrative": "25051000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "38582000", "inventory": "68558000", "commonStock": "93000", "currentDebt": "None", "investments": "None", "totalAssets": "256458000", "longTermDebt": "None", "shortTermDebt": "50500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2017-06-30", "intangibleAssets": "28262000", "reportedCurrency": "None", "retainedEarnings": "180485000", "totalLiabilities": "74221000", "otherCurrentAssets": "7335000", "totalCurrentAssets": "101069000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20993000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "155389000", "currentAccountsPayable": "16372000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "101000000", "totalShareholderEquity": "182237000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-45151000", "totalCurrentLiabilities": "22971000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "56287000", "cashAndShortTermInvestments": "4183000", "commonStockSharesOutstanding": "9238612", "intangibleAssetsExcludingGoodwill": "28262000", "cashAndCashEquivalentsAtCarryingValue": "4183000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1857000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2017-06-30", "reportedCurrency": "None", "changeInInventory": "-1282000", "operatingCashflow": "5092000", "capitalExpenditures": "2199000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12858000", "cashflowFromInvestment": "-19929000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3852000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2017-03-31", "period_type": "quarterly", "fiscal_year": 2017, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "income_statement": { "revenue": 61215000, "cost_of_revenue": 30140000, "gross_profit": 31075000, "ebit": 6844000, "ebitda": 10400000, "pretax_income": 6844000, "tax_provision": 2382000, "net_income": 4462000, "net_income_to_common": 4462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6145000, "total_current_assets": 96993000, "total_assets": 236605000, "short_term_debt": 36500000, "long_term_debt": null, "total_debt": 36500000, "total_liabilities": 56629000, "total_equity": 179976000, "shares_outstanding": 9229143, "goodwill_and_intangibles": 51416000 }, "cash_flow": { "operating_cash_flow": 6910000, "capital_expenditure": 2979000, "free_cash_flow": 9889000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134101, "ticker_id": 7402, "period_end_date": "2017-03-31", "period_type": "quarterly", "fiscal_year": 2017, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6844000", "ebitda": "10400000", "netIncome": "4462000", "grossProfit": "31075000", "depreciation": "None", "totalRevenue": "61215000", "costOfRevenue": "30140000", "interestIncome": "None", "incomeBeforeTax": "6844000", "interestExpense": "None", "operatingIncome": "7156000", "fiscalDateEnding": "2017-03-31", "incomeTaxExpense": "2382000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "23919000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30140000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3556000", "sellingGeneralAndAdministrative": "23011000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "30925000", "inventory": "65300000", "commonStock": "93000", "currentDebt": "None", "investments": "None", "totalAssets": "236605000", "longTermDebt": "None", "shortTermDebt": "36500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2017-03-31", "intangibleAssets": "20491000", "reportedCurrency": "None", "retainedEarnings": "178628000", "totalLiabilities": "56629000", "otherCurrentAssets": "4900000", "totalCurrentAssets": "96993000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "139612000", "currentAccountsPayable": "15206000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "73000000", "totalShareholderEquity": "179976000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-32836000", "totalCurrentLiabilities": "20127000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "41089000", "cashAndShortTermInvestments": "6145000", "commonStockSharesOutstanding": "9229143", "intangibleAssetsExcludingGoodwill": "20491000", "cashAndCashEquivalentsAtCarryingValue": "6145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4462000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2017-03-31", "reportedCurrency": "None", "changeInInventory": "-490000", "operatingCashflow": "6910000", "capitalExpenditures": "2979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4134000", "cashflowFromInvestment": "-2979000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3556000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 61215000, "cost_of_revenue": 30140000, "gross_profit": 31075000, "research_and_development": null, "selling_general_admin": 23011000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6844000, "depreciation_amortisation": 3556000, "ebitda": 10400000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 6844000, "tax_provision": 2382000, "effective_tax_rate": null, "net_income": 4462000, "net_income_continuing_ops": null, "net_income_to_common": 4462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6145000, "short_term_investments": null, "net_receivables": 20648000, "inventory": 65300000, "other_current_assets": null, "total_current_assets": 96993000, "net_ppe": null, "goodwill": 30925000, "intangible_assets": 20491000, "goodwill_and_intangibles": 51416000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 139612000, "total_assets": 236605000, "short_term_debt": 36500000, "accounts_payable": 15206000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20127000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 41089000, "total_liabilities": 56629000, "total_debt": 36500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 178628000, "total_equity": 179976000, "shares_outstanding": 9229143, "operating_cash_flow": 6910000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2979000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2979000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4134000, "free_cash_flow": 9889000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6844000", "ebitda": "10400000", "netIncome": "4462000", "grossProfit": "31075000", "depreciation": "None", "totalRevenue": "61215000", "costOfRevenue": "30140000", "interestIncome": "None", "incomeBeforeTax": "6844000", "interestExpense": "None", "operatingIncome": "7156000", "fiscalDateEnding": "2017-03-31", "incomeTaxExpense": "2382000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "23919000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30140000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3556000", "sellingGeneralAndAdministrative": "23011000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "30925000", "inventory": "65300000", "commonStock": "93000", "currentDebt": "None", "investments": "None", "totalAssets": "236605000", "longTermDebt": "None", "shortTermDebt": "36500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2017-03-31", "intangibleAssets": "20491000", "reportedCurrency": "None", "retainedEarnings": "178628000", "totalLiabilities": "56629000", "otherCurrentAssets": "4900000", "totalCurrentAssets": "96993000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "139612000", "currentAccountsPayable": "15206000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "73000000", "totalShareholderEquity": "179976000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-32836000", "totalCurrentLiabilities": "20127000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "41089000", "cashAndShortTermInvestments": "6145000", "commonStockSharesOutstanding": "9229143", "intangibleAssetsExcludingGoodwill": "20491000", "cashAndCashEquivalentsAtCarryingValue": "6145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4462000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2017-03-31", "reportedCurrency": "None", "changeInInventory": "-490000", "operatingCashflow": "6910000", "capitalExpenditures": "2979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4134000", "cashflowFromInvestment": "-2979000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3556000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2016-12-31", "period_type": "quarterly", "fiscal_year": 2016, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "income_statement": { "revenue": 56619000, "cost_of_revenue": 27679000, "gross_profit": 28940000, "ebit": 6437000, "ebitda": 10028000, "pretax_income": 6437000, "tax_provision": 2236000, "net_income": 4201000, "net_income_to_common": 4201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6330000, "total_current_assets": 95748000, "total_assets": 236205000, "short_term_debt": 39500000, "long_term_debt": null, "total_debt": 39500000, "total_liabilities": 59887000, "total_equity": 176318000, "shares_outstanding": 9212331, "goodwill_and_intangibles": 52280000 }, "cash_flow": { "operating_cash_flow": 4872000, "capital_expenditure": 1297000, "free_cash_flow": 6169000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134102, "ticker_id": 7402, "period_end_date": "2016-12-31", "period_type": "quarterly", "fiscal_year": 2016, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:22.954079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6437000", "ebitda": "10028000", "netIncome": "4201000", "grossProfit": "28940000", "depreciation": "None", "totalRevenue": "56619000", "costOfRevenue": "27679000", "interestIncome": "None", "incomeBeforeTax": "6437000", "interestExpense": "None", "operatingIncome": "6767000", "fiscalDateEnding": "2016-12-31", "incomeTaxExpense": "2236000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "22173000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27679000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3591000", "sellingGeneralAndAdministrative": "21255000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "30925000", "inventory": "65910000", "commonStock": "93000", "currentDebt": "None", "investments": "None", "totalAssets": "236205000", "longTermDebt": "None", "shortTermDebt": "39500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2016-12-31", "intangibleAssets": "21355000", "reportedCurrency": "None", "retainedEarnings": "175322000", "totalLiabilities": "59887000", "otherCurrentAssets": "5533000", "totalCurrentAssets": "95748000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "140457000", "currentAccountsPayable": "15665000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "79000000", "totalShareholderEquity": "176318000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-36040000", "totalCurrentLiabilities": "20385000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "43967000", "cashAndShortTermInvestments": "6330000", "commonStockSharesOutstanding": "9212331", "intangibleAssetsExcludingGoodwill": "21355000", "cashAndCashEquivalentsAtCarryingValue": "6330000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4201000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2016-12-31", "reportedCurrency": "None", "changeInInventory": "-1987000", "operatingCashflow": "4872000", "capitalExpenditures": "1297000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3979000", "cashflowFromInvestment": "-1297000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3591000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 56619000, "cost_of_revenue": 27679000, "gross_profit": 28940000, "research_and_development": null, "selling_general_admin": 21255000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6437000, "depreciation_amortisation": 3591000, "ebitda": 10028000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 6437000, "tax_provision": 2236000, "effective_tax_rate": null, "net_income": 4201000, "net_income_continuing_ops": null, "net_income_to_common": 4201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6330000, "short_term_investments": null, "net_receivables": 17975000, "inventory": 65910000, "other_current_assets": null, "total_current_assets": 95748000, "net_ppe": null, "goodwill": 30925000, "intangible_assets": 21355000, "goodwill_and_intangibles": 52280000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 140457000, "total_assets": 236205000, "short_term_debt": 39500000, "accounts_payable": 15665000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20385000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 43967000, "total_liabilities": 59887000, "total_debt": 39500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 175322000, "total_equity": 176318000, "shares_outstanding": 9212331, "operating_cash_flow": 4872000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1297000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1297000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3979000, "free_cash_flow": 6169000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6437000", "ebitda": "10028000", "netIncome": "4201000", "grossProfit": "28940000", "depreciation": "None", "totalRevenue": "56619000", "costOfRevenue": "27679000", "interestIncome": "None", "incomeBeforeTax": "6437000", "interestExpense": "None", "operatingIncome": "6767000", "fiscalDateEnding": "2016-12-31", "incomeTaxExpense": "2236000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "22173000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27679000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3591000", "sellingGeneralAndAdministrative": "21255000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "30925000", "inventory": "65910000", "commonStock": "93000", "currentDebt": "None", "investments": "None", "totalAssets": "236205000", "longTermDebt": "None", "shortTermDebt": "39500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2016-12-31", "intangibleAssets": "21355000", "reportedCurrency": "None", "retainedEarnings": "175322000", "totalLiabilities": "59887000", "otherCurrentAssets": "5533000", "totalCurrentAssets": "95748000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "140457000", "currentAccountsPayable": "15665000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "79000000", "totalShareholderEquity": "176318000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-36040000", "totalCurrentLiabilities": "20385000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "43967000", "cashAndShortTermInvestments": "6330000", "commonStockSharesOutstanding": "9212331", "intangibleAssetsExcludingGoodwill": "21355000", "cashAndCashEquivalentsAtCarryingValue": "6330000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4201000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2016-12-31", "reportedCurrency": "None", "changeInInventory": "-1987000", "operatingCashflow": "4872000", "capitalExpenditures": "1297000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3979000", "cashflowFromInvestment": "-1297000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3591000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }