{ "ticker": { "uuid": "42da6e03-10d9-4ed1-b79c-d2901663a585", "symbol": "BOF", "name": "BranchOut Food Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/42da6e03-10d9-4ed1-b79c-d2901663a585/", "api_url": "https://sharemaestro.com/factors/api/tickers/42da6e03-10d9-4ed1-b79c-d2901663a585/" }, "ticker_metadata": { "id": 5116, "uuid": "42da6e03-10d9-4ed1-b79c-d2901663a585", "symbol": "BOF", "name": "BranchOut Food Inc. Common Stock", "asset_type": "equity", "market_cap": 52840000, "stock_exchange_id": 2, "industry": "Packaged Foods", "sector": "Consumer Defensive", "description": "BranchOut Food Inc. develops, markets, sells, and distributes plant-based dehydrated fruit and vegetable snacks, and powders in the United States. The company is headquartered in Bend, Oregon.", "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": "42da6e03-10d9-4ed1-b79c-d2901663a585", "symbol": "BOF", "name": "BranchOut Food Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/42da6e03-10d9-4ed1-b79c-d2901663a585/", "api_url": "https://sharemaestro.com/factors/api/tickers/42da6e03-10d9-4ed1-b79c-d2901663a585/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.68, "value": 0.58, "quality": 0.58, "momentum": 0.58, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 3.76, "market_cap": 40360949.2, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -1.1797, "piotroski_f_score": 3, "momentum_12_1": 0.6268, "volatility_252d": 0.7984 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:33.709244+00:00", "batch_id": "" }, "size": { "price_close": 3.76, "market_cap": 40360949.2, "market_cap_usd": 40360949.2, "enterprise_value": 46979882.2, "shares_outstanding": 10734295, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 6.8033, "ptbv_ratio": 6.8033, "ps_ratio": 3.0721, "pcf_ratio": null, "pfcf_ratio": -6.4229, "ev_ebitda": null, "ev_ebit": -7.436, "ev_sales": 3.5759, "ev_fcf": -7.4762, "earnings_yield": null, "fcf_yield": -0.1338, "price_to_sales": 3.0721, "price_to_book": 6.8033, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.2796 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1433, "operating_margin": -0.4809, "net_margin": -0.5327, "ebitda_margin": -0.4297, "fcf_margin": -0.4783, "roe": -1.1797, "roa": -0.4075, "roic": -0.3775, "roc_greenblatt": null, "asset_turnover": 0.765, "cash_conversion": 0.8979, "accruals_ratio": 0.0099, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": -0.4494, "earnings_stability_5y": 0.2688, "revenue_stability_5y": 1.2656, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1096, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.8949, "net_debt_to_ebitda": -1.1724, "debt_to_assets": 0.4388, "interest_coverage": -9.2581, "current_ratio": 0.8744, "quick_ratio": 0.8718, "net_debt": 6618933, "local_beta": 0.0002, "volatility_252d": 0.7984, "volatility_60d": 1.8889, "max_drawdown_12m": -0.3233, "risk_adjusted_momentum": 0.7851 }, "growth": { "revenue_growth_1y": 0.5938, "revenue_growth_3y_cagr": 1.6326, "revenue_growth_5y_cagr": 1.1116, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.262, "revenue_growth": 0.5938, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1059, "price_return_3m": 0.0712, "price_return_6m": 0.1224, "price_return_9m": 0.6711, "price_return_12m": 0.799, "price_return_12m_ex1m": 0.6268, "momentum_6m": 0.1224, "momentum_12m": 0.799, "momentum_12_1": 0.6268, "distance_from_52w_high": -0.1949, "distance_from_52w_low": 0.9086, "relative_strength": 0.6411 }, "raw_ttm": { "revenue_ttm": 13137836, "gross_profit_ttm": 1882592, "ebit_ttm": -6317901, "ebitda_ttm": -5645675, "net_income_ttm": -6998574, "eps_diluted_ttm": -0.652, "operating_cash_flow_ttm": -7168532, "capital_expenditure_ttm": 884592, "fcf_ttm": -6283940, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 682421, "cash_and_equivalents": 917661, "total_current_assets": 7736312, "total_current_liabilities": 8847203, "net_ppe": null, "total_assets": 17174005, "total_debt": 7536594, "total_equity": 5932534, "net_working_capital": 4693657, "book_value_per_share": 0.5527, "retained_earnings": -25479013, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.5527 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 42, "quality_composite": 42, "momentum_composite": 42, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 40, "vc1_composite": 42, "vc2_composite": 42, "vc3_composite": 42, "trending_value_composite": null, "overall_composite": 32, "quality_value_composite": 0.58, "os_score": 0.68, "value_percentile": 0.58, "quality_percentile": 0.58, "momentum_percentile": 0.58, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 46, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 507, "ticker_id": 5116, "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": "2026-06-07T06:46:33.709244+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.76, "market_cap": 40360949.2, "market_cap_usd": 40360949.2, "enterprise_value": 46979882.2, "shares_outstanding": 10734295, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 6.80332371, "ptbv_ratio": 6.80332371, "ps_ratio": 3.07211547, "pcf_ratio": null, "pfcf_ratio": -6.4228731, "ev_ebitda": null, "ev_ebit": -7.43599531, "ev_sales": 3.57592241, "ev_fcf": -7.47618249, "earnings_yield": null, "fcf_yield": -0.1337581, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.14329544, "operating_margin": -0.48089358, "net_margin": -0.53270371, "ebitda_margin": -0.4297264, "fcf_margin": -0.4783086, "roe": -1.17969387, "roa": -0.40750972, "roic": -0.37751968, "roc_greenblatt": null, "asset_turnover": 0.76498382, "cash_conversion": 0.89788863, "accruals_ratio": 0.00989624, "sbc_to_revenue": null, "debt_to_equity": 1.89488522, "net_debt_to_ebitda": -1.17239002, "debt_to_assets": 0.4388373, "interest_coverage": -9.25806943, "current_ratio": 0.87443591, "quick_ratio": 0.87177631, "net_debt": 6618933, "revenue_growth_1y": 0.59384766, "revenue_growth_3y_cagr": 1.63264701, "revenue_growth_5y_cagr": 1.11159751, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.26199818, "piotroski_f_score": 3, "altman_z_score": -0.44942276, "earnings_stability_5y": 0.26876, "revenue_stability_5y": 1.265598, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10588235, "price_return_3m": 0.07122507, "price_return_6m": 0.12238806, "price_return_9m": 0.67111111, "price_return_12m": 0.79904306, "price_return_12m_ex1m": 0.62679426, "distance_from_52w_high": -0.19486081, "distance_from_52w_low": 0.90862944, "relative_strength": 0.64110201, "local_beta": 0.0002, "volatility_252d": 0.798403, "volatility_60d": 1.88895, "max_drawdown_12m": -0.32334047, "revenue_ttm": 13137836, "gross_profit_ttm": 1882592, "ebit_ttm": -6317901, "ebitda_ttm": -5645675, "net_income_ttm": -6998574, "eps_diluted_ttm": -0.65198264, "operating_cash_flow_ttm": -7168532, "capital_expenditure_ttm": 884592, "fcf_ttm": -6283940, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 682421, "cash_and_equivalents": 917661, "total_current_assets": 7736312, "total_current_liabilities": 8847203, "net_ppe": null, "total_assets": 17174005, "total_debt": 7536594, "total_equity": 5932534, "net_working_capital": 4693657, "book_value_per_share": 0.55267104, "retained_earnings": -25479013, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.55267104, "universe_ticker_count": null, "sector": "Consumer Defensive", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 42, "quality_composite": 42, "momentum_composite": 42, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 40, "vc1_composite": 42, "vc2_composite": 42, "vc3_composite": 42, "trending_value_composite": null, "overall_composite": 32, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 46, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.76, "os": 0.68, "value": 0.58, "quality": 0.58, "momentum": 0.58, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.1797, "momentum_12_1": 0.6268, "complete_fields": { "id": 507, "ticker_id": 5116, "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": "2026-06-07T06:46:33.709244+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.76, "market_cap": 40360949.2, "market_cap_usd": 40360949.2, "enterprise_value": 46979882.2, "shares_outstanding": 10734295, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 6.80332371, "ptbv_ratio": 6.80332371, "ps_ratio": 3.07211547, "pcf_ratio": null, "pfcf_ratio": -6.4228731, "ev_ebitda": null, "ev_ebit": -7.43599531, "ev_sales": 3.57592241, "ev_fcf": -7.47618249, "earnings_yield": null, "fcf_yield": -0.1337581, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.14329544, "operating_margin": -0.48089358, "net_margin": -0.53270371, "ebitda_margin": -0.4297264, "fcf_margin": -0.4783086, "roe": -1.17969387, "roa": -0.40750972, "roic": -0.37751968, "roc_greenblatt": null, "asset_turnover": 0.76498382, "cash_conversion": 0.89788863, "accruals_ratio": 0.00989624, "sbc_to_revenue": null, "debt_to_equity": 1.89488522, "net_debt_to_ebitda": -1.17239002, "debt_to_assets": 0.4388373, "interest_coverage": -9.25806943, "current_ratio": 0.87443591, "quick_ratio": 0.87177631, "net_debt": 6618933, "revenue_growth_1y": 0.59384766, "revenue_growth_3y_cagr": 1.63264701, "revenue_growth_5y_cagr": 1.11159751, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.26199818, "piotroski_f_score": 3, "altman_z_score": -0.44942276, "earnings_stability_5y": 0.26876, "revenue_stability_5y": 1.265598, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10588235, "price_return_3m": 0.07122507, "price_return_6m": 0.12238806, "price_return_9m": 0.67111111, "price_return_12m": 0.79904306, "price_return_12m_ex1m": 0.62679426, "distance_from_52w_high": -0.19486081, "distance_from_52w_low": 0.90862944, "relative_strength": 0.64110201, "local_beta": 0.0002, "volatility_252d": 0.798403, "volatility_60d": 1.88895, "max_drawdown_12m": -0.32334047, "revenue_ttm": 13137836, "gross_profit_ttm": 1882592, "ebit_ttm": -6317901, "ebitda_ttm": -5645675, "net_income_ttm": -6998574, "eps_diluted_ttm": -0.65198264, "operating_cash_flow_ttm": -7168532, "capital_expenditure_ttm": 884592, "fcf_ttm": -6283940, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 682421, "cash_and_equivalents": 917661, "total_current_assets": 7736312, "total_current_liabilities": 8847203, "net_ppe": null, "total_assets": 17174005, "total_debt": 7536594, "total_equity": 5932534, "net_working_capital": 4693657, "book_value_per_share": 0.55267104, "retained_earnings": -25479013, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.55267104, "universe_ticker_count": null, "sector": "Consumer Defensive", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 42, "quality_composite": 42, "momentum_composite": 42, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 40, "vc1_composite": 42, "vc2_composite": 42, "vc3_composite": 42, "trending_value_composite": null, "overall_composite": 32, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 46, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "income_statement": { "revenue": 13724563, "cost_of_revenue": 11690116, "gross_profit": 2034447, "ebit": -5376176, "ebitda": -4759595, "pretax_income": -6124672, "tax_provision": null, "net_income": -6124672, "net_income_to_common": -6124672, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 616278, "total_current_assets": 5684907, "total_assets": 14459692, "short_term_debt": 3981017, "long_term_debt": 999832, "total_debt": 4980849, "total_liabilities": 8887985, "total_equity": 5571707, "shares_outstanding": 10734295, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6999712, "capital_expenditure": 747043, "free_cash_flow": -6252669, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31662, "ticker_id": 5116, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5376176", "ebitda": "-4759595", "netIncome": "-6124672", "grossProfit": "2034447", "depreciation": "None", "totalRevenue": "13724563", "costOfRevenue": "11690116", "interestIncome": "19400", "incomeBeforeTax": "-6124672", "interestExpense": "748496", "operatingIncome": "-4961955", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-729096", "nonInterestIncome": "None", "operatingExpenses": "6996402", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "269994", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11690116", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "616581", "sellingGeneralAndAdministrative": "5204853", "netIncomeFromContinuingOperations": "-6124672" }, "balance": { "goodwill": "None", "inventory": "561160", "commonStock": "13385", "currentDebt": "None", "investments": "None", "totalAssets": "14459692", "longTermDebt": "999832", "shortTermDebt": "3981017", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-23686729", "totalLiabilities": "8887985", "otherCurrentAssets": "2500604", "totalCurrentAssets": "5684907", "currentLongTermDebt": "3895359", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2006865", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8774785", "currentAccountsPayable": "1252757", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6599855", "totalShareholderEquity": "5571707", "capitalLeaseObligations": "1704664", "otherCurrentLiabilities": "1035373", "totalCurrentLiabilities": "6269147", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2618838", "cashAndShortTermInvestments": "616278", "commonStockSharesOutstanding": "10734295", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "616278", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6124672", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-454544", "operatingCashflow": "-6999712", "capitalExpenditures": "747043", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5998135", "cashflowFromInvestment": "-747043", "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": "616581", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13724563, "cost_of_revenue": 11690116, "gross_profit": 2034447, "research_and_development": 269994, "selling_general_admin": 5204853, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5376176, "depreciation_amortisation": 616581, "ebitda": -4759595, "interest_expense": 748496, "interest_income": null, "other_non_operating": null, "pretax_income": -6124672, "tax_provision": null, "effective_tax_rate": null, "net_income": -6124672, "net_income_continuing_ops": -6124672, "net_income_to_common": -6124672, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 616278, "short_term_investments": null, "net_receivables": 2006865, "inventory": 561160, "other_current_assets": null, "total_current_assets": 5684907, "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": 8774785, "total_assets": 14459692, "short_term_debt": 3981017, "accounts_payable": 1252757, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6269147, "long_term_debt": 999832, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2618838, "total_liabilities": 8887985, "total_debt": 4980849, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23686729, "total_equity": 5571707, "shares_outstanding": 10734295, "operating_cash_flow": -6999712, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 747043, "acquisitions": null, "other_investing": null, "investing_cash_flow": -747043, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5998135, "free_cash_flow": -6252669, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5376176", "ebitda": "-4759595", "netIncome": "-6124672", "grossProfit": "2034447", "depreciation": "None", "totalRevenue": "13724563", "costOfRevenue": "11690116", "interestIncome": "19400", "incomeBeforeTax": "-6124672", "interestExpense": "748496", "operatingIncome": "-4961955", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-729096", "nonInterestIncome": "None", "operatingExpenses": "6996402", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "269994", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11690116", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "616581", "sellingGeneralAndAdministrative": "5204853", "netIncomeFromContinuingOperations": "-6124672" }, "balance": { "goodwill": "None", "inventory": "561160", "commonStock": "13385", "currentDebt": "None", "investments": "None", "totalAssets": "14459692", "longTermDebt": "999832", "shortTermDebt": "3981017", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-23686729", "totalLiabilities": "8887985", "otherCurrentAssets": "2500604", "totalCurrentAssets": "5684907", "currentLongTermDebt": "3895359", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2006865", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8774785", "currentAccountsPayable": "1252757", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6599855", "totalShareholderEquity": "5571707", "capitalLeaseObligations": "1704664", "otherCurrentLiabilities": "1035373", "totalCurrentLiabilities": "6269147", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2618838", "cashAndShortTermInvestments": "616278", "commonStockSharesOutstanding": "10734295", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "616278", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6124672", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-454544", "operatingCashflow": "-6999712", "capitalExpenditures": "747043", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5998135", "cashflowFromInvestment": "-747043", "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": "616581", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "income_statement": { "revenue": 6434514, "cost_of_revenue": 5652717, "gross_profit": 781797, "ebit": -3978234, "ebitda": -3772327, "pretax_income": -4751516, "tax_provision": null, "net_income": -4751516, "net_income_to_common": -4751516, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2329452, "total_current_assets": 4916614, "total_assets": 12855875, "short_term_debt": 6374303, "long_term_debt": 34500, "total_debt": 6408803, "total_liabilities": 10514292, "total_equity": 2341583, "shares_outstanding": 5693162, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4859816, "capital_expenditure": 2847207, "free_cash_flow": -2012609, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31667, "ticker_id": 5116, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3978234", "ebitda": "-3772327", "netIncome": "-4751516", "grossProfit": "781797", "depreciation": "None", "totalRevenue": "6434514", "costOfRevenue": "5652717", "interestIncome": "14156", "incomeBeforeTax": "-4751516", "interestExpense": "773282", "operatingIncome": "-3902441", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-849075", "nonInterestIncome": "None", "operatingExpenses": "4684238", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18175", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5652717", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205907", "sellingGeneralAndAdministrative": "3764764", "netIncomeFromContinuingOperations": "-4751516" }, "balance": { "goodwill": "None", "inventory": "1930535", "commonStock": "8425", "currentDebt": "None", "investments": "None", "totalAssets": "12855875", "longTermDebt": "34500", "shortTermDebt": "6374303", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-17562057", "totalLiabilities": "10514292", "otherCurrentAssets": "207424", "totalCurrentAssets": "4916614", "currentLongTermDebt": "6345060", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "449203", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7939261", "currentAccountsPayable": "1194079", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8074599", "totalShareholderEquity": "2341583", "capitalLeaseObligations": "1695039", "otherCurrentLiabilities": "1245614", "totalCurrentLiabilities": "8813996", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1700296", "cashAndShortTermInvestments": "2329452", "commonStockSharesOutstanding": "5693162", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2329452", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4751516", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1593730", "operatingCashflow": "-4859816", "capitalExpenditures": "2847207", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9362621", "cashflowFromInvestment": "-2822561", "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": "205907", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6434514, "cost_of_revenue": 5652717, "gross_profit": 781797, "research_and_development": 18175, "selling_general_admin": 3764764, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3978234, "depreciation_amortisation": 205907, "ebitda": -3772327, "interest_expense": 773282, "interest_income": null, "other_non_operating": null, "pretax_income": -4751516, "tax_provision": null, "effective_tax_rate": null, "net_income": -4751516, "net_income_continuing_ops": -4751516, "net_income_to_common": -4751516, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2329452, "short_term_investments": null, "net_receivables": 449203, "inventory": 1930535, "other_current_assets": null, "total_current_assets": 4916614, "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": 7939261, "total_assets": 12855875, "short_term_debt": 6374303, "accounts_payable": 1194079, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8813996, "long_term_debt": 34500, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1700296, "total_liabilities": 10514292, "total_debt": 6408803, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17562057, "total_equity": 2341583, "shares_outstanding": 5693162, "operating_cash_flow": -4859816, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2847207, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2822561, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9362621, "free_cash_flow": -2012609, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3978234", "ebitda": "-3772327", "netIncome": "-4751516", "grossProfit": "781797", "depreciation": "None", "totalRevenue": "6434514", "costOfRevenue": "5652717", "interestIncome": "14156", "incomeBeforeTax": "-4751516", "interestExpense": "773282", "operatingIncome": "-3902441", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-849075", "nonInterestIncome": "None", "operatingExpenses": "4684238", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18175", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5652717", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205907", "sellingGeneralAndAdministrative": "3764764", "netIncomeFromContinuingOperations": "-4751516" }, "balance": { "goodwill": "None", "inventory": "1930535", "commonStock": "8425", "currentDebt": "None", "investments": "None", "totalAssets": "12855875", "longTermDebt": "34500", "shortTermDebt": "6374303", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-17562057", "totalLiabilities": "10514292", "otherCurrentAssets": "207424", "totalCurrentAssets": "4916614", "currentLongTermDebt": "6345060", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "449203", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7939261", "currentAccountsPayable": "1194079", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8074599", "totalShareholderEquity": "2341583", "capitalLeaseObligations": "1695039", "otherCurrentLiabilities": "1245614", "totalCurrentLiabilities": "8813996", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1700296", "cashAndShortTermInvestments": "2329452", "commonStockSharesOutstanding": "5693162", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2329452", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4751516", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1593730", "operatingCashflow": "-4859816", "capitalExpenditures": "2847207", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9362621", "cashflowFromInvestment": "-2822561", "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": "205907", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "income_statement": { "revenue": 2825855, "cost_of_revenue": 2922085, "gross_profit": -96230, "ebit": -3490439, "ebitda": -3266583, "pretax_income": -3925710, "tax_provision": 4, "net_income": -3925710, "net_income_to_common": -3925710, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 657789, "total_current_assets": 1678243, "total_assets": 3125098, "short_term_debt": 230901, "long_term_debt": 34500, "total_debt": 265401, "total_liabilities": 914622, "total_equity": 2210476, "shares_outstanding": 4015486, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3529372, "capital_expenditure": 116565, "free_cash_flow": -3412807, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31672, "ticker_id": 5116, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3490439", "ebitda": "-3266583", "netIncome": "-3925710", "grossProfit": "-96230", "depreciation": "None", "totalRevenue": "2825855", "costOfRevenue": "2922085", "interestIncome": "12424", "incomeBeforeTax": "-3925710", "interestExpense": "435271", "operatingIncome": "-3502158", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4", "reportedCurrency": "USD", "netInterestIncome": "-597677", "nonInterestIncome": "None", "operatingExpenses": "3405928", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2922085", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "223856", "sellingGeneralAndAdministrative": "2482795", "netIncomeFromContinuingOperations": "-3303412" }, "balance": { "goodwill": "None", "inventory": "336805", "commonStock": "4044", "currentDebt": "None", "investments": "None", "totalAssets": "3125098", "longTermDebt": "34500", "shortTermDebt": "230901", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-12810541", "totalLiabilities": "914622", "otherCurrentAssets": "28565", "totalCurrentAssets": "1678243", "currentLongTermDebt": "200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "655084", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1446855", "currentAccountsPayable": "382948", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "366430", "totalShareholderEquity": "2210476", "capitalLeaseObligations": "131930", "otherCurrentLiabilities": "165244", "totalCurrentLiabilities": "779093", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "135529", "cashAndShortTermInvestments": "657789", "commonStockSharesOutstanding": "4015486", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "657789", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3925710", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-177044", "operatingCashflow": "-3529372", "capitalExpenditures": "116565", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3755279", "cashflowFromInvestment": "-116565", "stockBasedCompensation": "258574", "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": "223856", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2825855, "cost_of_revenue": 2922085, "gross_profit": -96230, "research_and_development": null, "selling_general_admin": 2482795, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3490439, "depreciation_amortisation": 223856, "ebitda": -3266583, "interest_expense": 435271, "interest_income": null, "other_non_operating": null, "pretax_income": -3925710, "tax_provision": 4, "effective_tax_rate": null, "net_income": -3925710, "net_income_continuing_ops": -3303412, "net_income_to_common": -3925710, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 657789, "short_term_investments": null, "net_receivables": 655084, "inventory": 336805, "other_current_assets": null, "total_current_assets": 1678243, "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": 1446855, "total_assets": 3125098, "short_term_debt": 230901, "accounts_payable": 382948, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 779093, "long_term_debt": 34500, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 135529, "total_liabilities": 914622, "total_debt": 265401, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12810541, "total_equity": 2210476, "shares_outstanding": 4015486, "operating_cash_flow": -3529372, "stock_based_compensation": 258574, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116565, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116565, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3755279, "free_cash_flow": -3412807, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3490439", "ebitda": "-3266583", "netIncome": "-3925710", "grossProfit": "-96230", "depreciation": "None", "totalRevenue": "2825855", "costOfRevenue": "2922085", "interestIncome": "12424", "incomeBeforeTax": "-3925710", "interestExpense": "435271", "operatingIncome": "-3502158", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4", "reportedCurrency": "USD", "netInterestIncome": "-597677", "nonInterestIncome": "None", "operatingExpenses": "3405928", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2922085", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "223856", "sellingGeneralAndAdministrative": "2482795", "netIncomeFromContinuingOperations": "-3303412" }, "balance": { "goodwill": "None", "inventory": "336805", "commonStock": "4044", "currentDebt": "None", "investments": "None", "totalAssets": "3125098", "longTermDebt": "34500", "shortTermDebt": "230901", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-12810541", "totalLiabilities": "914622", "otherCurrentAssets": "28565", "totalCurrentAssets": "1678243", "currentLongTermDebt": "200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "655084", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1446855", "currentAccountsPayable": "382948", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "366430", "totalShareholderEquity": "2210476", "capitalLeaseObligations": "131930", "otherCurrentLiabilities": "165244", "totalCurrentLiabilities": "779093", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "135529", "cashAndShortTermInvestments": "657789", "commonStockSharesOutstanding": "4015486", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "657789", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3925710", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-177044", "operatingCashflow": "-3529372", "capitalExpenditures": "116565", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3755279", "cashflowFromInvestment": "-116565", "stockBasedCompensation": "258574", "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": "223856", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "income_statement": { "revenue": 752178, "cost_of_revenue": 922728, "gross_profit": -170550, "ebit": -2392459, "ebitda": -2299206, "pretax_income": -4643352, "tax_provision": 13627, "net_income": -4643352, "net_income_to_common": -4643352, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 312697, "total_current_assets": 1077973, "total_assets": 3264305, "short_term_debt": 7400732, "long_term_debt": 34500, "total_debt": 7435232, "total_liabilities": 8404033, "total_equity": -5139728, "shares_outstanding": 1200157, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2467681, "capital_expenditure": 45150, "free_cash_flow": -2422531, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31677, "ticker_id": 5116, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2392459", "ebitda": "-2299206", "netIncome": "-4643352", "grossProfit": "-170550", "depreciation": "None", "totalRevenue": "752178", "costOfRevenue": "922728", "interestIncome": "13627", "incomeBeforeTax": "-4643352", "interestExpense": "2250893", "operatingIncome": "-2406086", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "13627", "reportedCurrency": "USD", "netInterestIncome": "-2237266", "nonInterestIncome": "None", "operatingExpenses": "2235536", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "922728", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93253", "sellingGeneralAndAdministrative": "1819453", "netIncomeFromContinuingOperations": "-4643352" }, "balance": { "goodwill": "None", "inventory": "159761", "commonStock": "1201", "currentDebt": "None", "investments": "None", "totalAssets": "3264305", "longTermDebt": "34500", "shortTermDebt": "7400732", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8884831", "totalLiabilities": "8404033", "otherCurrentAssets": "517689", "totalCurrentAssets": "1077973", "currentLongTermDebt": "7400732", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87826", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2186332", "currentAccountsPayable": "280079", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7435232", "totalShareholderEquity": "-5139728", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "688722", "totalCurrentLiabilities": "8369533", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "34500", "cashAndShortTermInvestments": "312697", "commonStockSharesOutstanding": "1200157", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "312697", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4643352", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "44208", "operatingCashflow": "-2467681", "capitalExpenditures": "45150", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2182482", "cashflowFromInvestment": "-22436", "stockBasedCompensation": "93521", "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": "93253", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 752178, "cost_of_revenue": 922728, "gross_profit": -170550, "research_and_development": null, "selling_general_admin": 1819453, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2392459, "depreciation_amortisation": 93253, "ebitda": -2299206, "interest_expense": 2250893, "interest_income": null, "other_non_operating": null, "pretax_income": -4643352, "tax_provision": 13627, "effective_tax_rate": null, "net_income": -4643352, "net_income_continuing_ops": -4643352, "net_income_to_common": -4643352, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 312697, "short_term_investments": null, "net_receivables": 87826, "inventory": 159761, "other_current_assets": null, "total_current_assets": 1077973, "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": 2186332, "total_assets": 3264305, "short_term_debt": 7400732, "accounts_payable": 280079, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8369533, "long_term_debt": 34500, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 34500, "total_liabilities": 8404033, "total_debt": 7435232, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8884831, "total_equity": -5139728, "shares_outstanding": 1200157, "operating_cash_flow": -2467681, "stock_based_compensation": 93521, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45150, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22436, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2182482, "free_cash_flow": -2422531, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2392459", "ebitda": "-2299206", "netIncome": "-4643352", "grossProfit": "-170550", "depreciation": "None", "totalRevenue": "752178", "costOfRevenue": "922728", "interestIncome": "13627", "incomeBeforeTax": "-4643352", "interestExpense": "2250893", "operatingIncome": "-2406086", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "13627", "reportedCurrency": "USD", "netInterestIncome": "-2237266", "nonInterestIncome": "None", "operatingExpenses": "2235536", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "922728", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93253", "sellingGeneralAndAdministrative": "1819453", "netIncomeFromContinuingOperations": "-4643352" }, "balance": { "goodwill": "None", "inventory": "159761", "commonStock": "1201", "currentDebt": "None", "investments": "None", "totalAssets": "3264305", "longTermDebt": "34500", "shortTermDebt": "7400732", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8884831", "totalLiabilities": "8404033", "otherCurrentAssets": "517689", "totalCurrentAssets": "1077973", "currentLongTermDebt": "7400732", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87826", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2186332", "currentAccountsPayable": "280079", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7435232", "totalShareholderEquity": "-5139728", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "688722", "totalCurrentLiabilities": "8369533", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "34500", "cashAndShortTermInvestments": "312697", "commonStockSharesOutstanding": "1200157", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "312697", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4643352", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "44208", "operatingCashflow": "-2467681", "capitalExpenditures": "45150", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2182482", "cashflowFromInvestment": "-22436", "stockBasedCompensation": "93521", "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": "93253", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "income_statement": { "revenue": 715553, "cost_of_revenue": 786469, "gross_profit": -70916, "ebit": 37531, "ebitda": 37854, "pretax_income": -660198, "tax_provision": 697729, "net_income": -660198, "net_income_to_common": -660198, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 620332, "total_current_assets": 1287890, "total_assets": 3193657, "short_term_debt": 156332, "long_term_debt": 3483066, "total_debt": 3639398, "total_liabilities": 4815489, "total_equity": -1621832, "shares_outstanding": 1119117, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1082897, "capital_expenditure": 695004, "free_cash_flow": -387893, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31682, "ticker_id": 5116, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37531", "ebitda": "37854", "netIncome": "-660198", "grossProfit": "-70916", "depreciation": "None", "totalRevenue": "715553", "costOfRevenue": "786469", "interestIncome": "15017", "incomeBeforeTax": "-660198", "interestExpense": "697729", "operatingIncome": "-912053", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "697729", "reportedCurrency": "USD", "netInterestIncome": "-682712", "nonInterestIncome": "None", "operatingExpenses": "841137", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "786469", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "323", "sellingGeneralAndAdministrative": "622041", "netIncomeFromContinuingOperations": "-660198" }, "balance": { "goodwill": "None", "inventory": "203969", "commonStock": "2981", "currentDebt": "None", "investments": "None", "totalAssets": "3193657", "longTermDebt": "3483066", "shortTermDebt": "156332", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4241479", "totalLiabilities": "4815489", "otherCurrentAssets": "311815", "totalCurrentAssets": "1287890", "currentLongTermDebt": "156332", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "151774", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1905767", "currentAccountsPayable": "247070", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3639398", "totalShareholderEquity": "-1621832", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "929021", "totalCurrentLiabilities": "1332423", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3483066", "cashAndShortTermInvestments": "620332", "commonStockSharesOutstanding": "1119117", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "620332", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-660198", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-24583", "operatingCashflow": "-1082897", "capitalExpenditures": "695004", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1890206", "cashflowFromInvestment": "-1066953", "stockBasedCompensation": "136294", "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": "323", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 715553, "cost_of_revenue": 786469, "gross_profit": -70916, "research_and_development": null, "selling_general_admin": 622041, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37531, "depreciation_amortisation": 323, "ebitda": 37854, "interest_expense": 697729, "interest_income": null, "other_non_operating": null, "pretax_income": -660198, "tax_provision": 697729, "effective_tax_rate": null, "net_income": -660198, "net_income_continuing_ops": -660198, "net_income_to_common": -660198, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 620332, "short_term_investments": null, "net_receivables": 151774, "inventory": 203969, "other_current_assets": null, "total_current_assets": 1287890, "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": 1905767, "total_assets": 3193657, "short_term_debt": 156332, "accounts_payable": 247070, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1332423, "long_term_debt": 3483066, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3483066, "total_liabilities": 4815489, "total_debt": 3639398, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4241479, "total_equity": -1621832, "shares_outstanding": 1119117, "operating_cash_flow": -1082897, "stock_based_compensation": 136294, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 695004, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1066953, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1890206, "free_cash_flow": -387893, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37531", "ebitda": "37854", "netIncome": "-660198", "grossProfit": "-70916", "depreciation": "None", "totalRevenue": "715553", "costOfRevenue": "786469", "interestIncome": "15017", "incomeBeforeTax": "-660198", "interestExpense": "697729", "operatingIncome": "-912053", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "697729", "reportedCurrency": "USD", "netInterestIncome": "-682712", "nonInterestIncome": "None", "operatingExpenses": "841137", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "786469", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "323", "sellingGeneralAndAdministrative": "622041", "netIncomeFromContinuingOperations": "-660198" }, "balance": { "goodwill": "None", "inventory": "203969", "commonStock": "2981", "currentDebt": "None", "investments": "None", "totalAssets": "3193657", "longTermDebt": "3483066", "shortTermDebt": "156332", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4241479", "totalLiabilities": "4815489", "otherCurrentAssets": "311815", "totalCurrentAssets": "1287890", "currentLongTermDebt": "156332", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "151774", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1905767", "currentAccountsPayable": "247070", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3639398", "totalShareholderEquity": "-1621832", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "929021", "totalCurrentLiabilities": "1332423", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3483066", "cashAndShortTermInvestments": "620332", "commonStockSharesOutstanding": "1119117", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "620332", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-660198", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-24583", "operatingCashflow": "-1082897", "capitalExpenditures": "695004", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1890206", "cashflowFromInvestment": "-1066953", "stockBasedCompensation": "136294", "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": "323", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "income_statement": { "revenue": 326921, "cost_of_revenue": 320693, "gross_profit": 6228, "ebit": -336357, "ebitda": -297589, "pretax_income": -559842, "tax_provision": 228985, "net_income": -559842, "net_income_to_common": -559842, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1115726, "total_current_assets": 1443038, "total_assets": 1543750, "short_term_debt": 88445, "long_term_debt": 2026997, "total_debt": 2115442, "total_liabilities": 2772355, "total_equity": -1228605, "shares_outstanding": 1090205, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -380802, "capital_expenditure": 695004, "free_cash_flow": 314202, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31684, "ticker_id": 5116, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-336357", "ebitda": "-297589", "netIncome": "-559842", "grossProfit": "6228", "depreciation": "None", "totalRevenue": "326921", "costOfRevenue": "320693", "interestIncome": "36", "incomeBeforeTax": "-559842", "interestExpense": "223485", "operatingIncome": "-307774", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "228985", "reportedCurrency": "USD", "netInterestIncome": "-223449", "nonInterestIncome": "None", "operatingExpenses": "314002", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "320693", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38768", "sellingGeneralAndAdministrative": "275234", "netIncomeFromContinuingOperations": "-559842" }, "balance": { "goodwill": "None", "inventory": "249511", "commonStock": "2779", "currentDebt": "None", "investments": "None", "totalAssets": "1543750", "longTermDebt": "2026997", "shortTermDebt": "88445", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3581281", "totalLiabilities": "2772355", "otherCurrentAssets": "638", "totalCurrentAssets": "1443038", "currentLongTermDebt": "88445", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77163", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "100712", "currentAccountsPayable": "22077", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "712", "shortLongTermDebtTotal": "2115442", "totalShareholderEquity": "-1228605", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "634836", "totalCurrentLiabilities": "745358", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2026997", "cashAndShortTermInvestments": "1115726", "commonStockSharesOutstanding": "1090205", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1115726", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-559842", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-153556", "operatingCashflow": "-380802", "capitalExpenditures": "695004", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1414522", "cashflowFromInvestment": "8000", "stockBasedCompensation": "44089", "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": "38768", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 326921, "cost_of_revenue": 320693, "gross_profit": 6228, "research_and_development": null, "selling_general_admin": 275234, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -336357, "depreciation_amortisation": 38768, "ebitda": -297589, "interest_expense": 223485, "interest_income": null, "other_non_operating": null, "pretax_income": -559842, "tax_provision": 228985, "effective_tax_rate": null, "net_income": -559842, "net_income_continuing_ops": -559842, "net_income_to_common": -559842, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1115726, "short_term_investments": null, "net_receivables": 77163, "inventory": 249511, "other_current_assets": null, "total_current_assets": 1443038, "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": 100712, "total_assets": 1543750, "short_term_debt": 88445, "accounts_payable": 22077, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 745358, "long_term_debt": 2026997, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2026997, "total_liabilities": 2772355, "total_debt": 2115442, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3581281, "total_equity": -1228605, "shares_outstanding": 1090205, "operating_cash_flow": -380802, "stock_based_compensation": 44089, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 695004, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1414522, "free_cash_flow": 314202, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-336357", "ebitda": "-297589", "netIncome": "-559842", "grossProfit": "6228", "depreciation": "None", "totalRevenue": "326921", "costOfRevenue": "320693", "interestIncome": "36", "incomeBeforeTax": "-559842", "interestExpense": "223485", "operatingIncome": "-307774", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "228985", "reportedCurrency": "USD", "netInterestIncome": "-223449", "nonInterestIncome": "None", "operatingExpenses": "314002", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "320693", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38768", "sellingGeneralAndAdministrative": "275234", "netIncomeFromContinuingOperations": "-559842" }, "balance": { "goodwill": "None", "inventory": "249511", "commonStock": "2779", "currentDebt": "None", "investments": "None", "totalAssets": "1543750", "longTermDebt": "2026997", "shortTermDebt": "88445", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3581281", "totalLiabilities": "2772355", "otherCurrentAssets": "638", "totalCurrentAssets": "1443038", "currentLongTermDebt": "88445", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77163", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "100712", "currentAccountsPayable": "22077", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "712", "shortLongTermDebtTotal": "2115442", "totalShareholderEquity": "-1228605", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "634836", "totalCurrentLiabilities": "745358", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2026997", "cashAndShortTermInvestments": "1115726", "commonStockSharesOutstanding": "1090205", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1115726", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-559842", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-153556", "operatingCashflow": "-380802", "capitalExpenditures": "695004", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1414522", "cashflowFromInvestment": "8000", "stockBasedCompensation": "44089", "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": "38768", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "income_statement": { "revenue": 2606795, "cost_of_revenue": 2206135, "gross_profit": 400660, "ebit": -1619129, "ebitda": -1411129, "pretax_income": -1792284, "tax_provision": null, "net_income": -1792284, "net_income_to_common": -1792284, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 917661, "total_current_assets": 7736312, "total_assets": 17174005, "short_term_debt": 6722209, "long_term_debt": 814385, "total_debt": 7536594, "total_liabilities": 11241471, "total_equity": 5932534, "shares_outstanding": 10734295, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2095942, "capital_expenditure": 515390, "free_cash_flow": -1580552, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31660, "ticker_id": 5116, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1619129", "ebitda": "-1411129", "netIncome": "-1792284", "grossProfit": "400660", "depreciation": "None", "totalRevenue": "2606795", "costOfRevenue": "2206135", "interestIncome": "1749", "incomeBeforeTax": "-1792284", "interestExpense": "174903", "operatingIncome": "-1619130", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-173154", "nonInterestIncome": "None", "operatingExpenses": "2019790", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16638", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2206135", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208000", "sellingGeneralAndAdministrative": "1119909", "netIncomeFromContinuingOperations": "-1792284" }, "balance": { "goodwill": "None", "inventory": "23530", "commonStock": "14582", "currentDebt": "None", "investments": "None", "totalAssets": "17174005", "longTermDebt": "814385", "shortTermDebt": "6722209", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-25479013", "totalLiabilities": "11241471", "otherCurrentAssets": "4904740", "totalCurrentAssets": "7736312", "currentLongTermDebt": "5095012", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1890381", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9437693", "currentAccountsPayable": "2399821", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9116477", "totalShareholderEquity": "5932534", "capitalLeaseObligations": "1707080", "otherCurrentLiabilities": "-274827", "totalCurrentLiabilities": "8847203", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2394268", "cashAndShortTermInvestments": "917661", "commonStockSharesOutstanding": "10734295", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "917661", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1792284", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1640950", "operatingCashflow": "-2095942", "capitalExpenditures": "515390", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2968960", "cashflowFromInvestment": "-515390", "stockBasedCompensation": "242812", "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": "208000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2606795, "cost_of_revenue": 2206135, "gross_profit": 400660, "research_and_development": 16638, "selling_general_admin": 1119909, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1619129, "depreciation_amortisation": 208000, "ebitda": -1411129, "interest_expense": 174903, "interest_income": null, "other_non_operating": null, "pretax_income": -1792284, "tax_provision": null, "effective_tax_rate": null, "net_income": -1792284, "net_income_continuing_ops": -1792284, "net_income_to_common": -1792284, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 917661, "short_term_investments": null, "net_receivables": 1890381, "inventory": 23530, "other_current_assets": null, "total_current_assets": 7736312, "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": 9437693, "total_assets": 17174005, "short_term_debt": 6722209, "accounts_payable": 2399821, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8847203, "long_term_debt": 814385, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2394268, "total_liabilities": 11241471, "total_debt": 7536594, "preferred_stock": null, "minority_interest": null, "retained_earnings": -25479013, "total_equity": 5932534, "shares_outstanding": 10734295, "operating_cash_flow": -2095942, "stock_based_compensation": 242812, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 515390, "acquisitions": null, "other_investing": null, "investing_cash_flow": -515390, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2968960, "free_cash_flow": -1580552, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1619129", "ebitda": "-1411129", "netIncome": "-1792284", "grossProfit": "400660", "depreciation": "None", "totalRevenue": "2606795", "costOfRevenue": "2206135", "interestIncome": "1749", "incomeBeforeTax": "-1792284", "interestExpense": "174903", "operatingIncome": "-1619130", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-173154", "nonInterestIncome": "None", "operatingExpenses": "2019790", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16638", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2206135", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208000", "sellingGeneralAndAdministrative": "1119909", "netIncomeFromContinuingOperations": "-1792284" }, "balance": { "goodwill": "None", "inventory": "23530", "commonStock": "14582", "currentDebt": "None", "investments": "None", "totalAssets": "17174005", "longTermDebt": "814385", "shortTermDebt": "6722209", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-25479013", "totalLiabilities": "11241471", "otherCurrentAssets": "4904740", "totalCurrentAssets": "7736312", "currentLongTermDebt": "5095012", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1890381", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9437693", "currentAccountsPayable": "2399821", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9116477", "totalShareholderEquity": "5932534", "capitalLeaseObligations": "1707080", "otherCurrentLiabilities": "-274827", "totalCurrentLiabilities": "8847203", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2394268", "cashAndShortTermInvestments": "917661", "commonStockSharesOutstanding": "10734295", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "917661", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1792284", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1640950", "operatingCashflow": "-2095942", "capitalExpenditures": "515390", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2968960", "cashflowFromInvestment": "-515390", "stockBasedCompensation": "242812", "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": "208000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "income_statement": { "revenue": 4011276, "cost_of_revenue": 3705353, "gross_profit": 305923, "ebit": -1935763, "ebitda": -1778348, "pretax_income": -2030582, "tax_provision": null, "net_income": -2030582, "net_income_to_common": -2030582, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 616278, "total_current_assets": 5684907, "total_assets": 14459692, "short_term_debt": 3981017, "long_term_debt": 999832, "total_debt": 4980849, "total_liabilities": 8887985, "total_equity": 5571707, "shares_outstanding": 10734295, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1935695, "capital_expenditure": 173052, "free_cash_flow": -1762643, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31661, "ticker_id": 5116, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1935763", "ebitda": "-1778348", "netIncome": "-2030582", "grossProfit": "305923", "depreciation": "None", "totalRevenue": "4011276", "costOfRevenue": "3705353", "interestIncome": "3748", "incomeBeforeTax": "-2030582", "interestExpense": "94819", "operatingIncome": "-1505890", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-91071", "nonInterestIncome": "None", "operatingExpenses": "1811813", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "61729", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3705353", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157415", "sellingGeneralAndAdministrative": "1229349", "netIncomeFromContinuingOperations": "-2030582" }, "balance": { "goodwill": "None", "inventory": "561160", "commonStock": "13385", "currentDebt": "None", "investments": "None", "totalAssets": "14459692", "longTermDebt": "999832", "shortTermDebt": "3981017", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-23686729", "totalLiabilities": "8887985", "otherCurrentAssets": "2500604", "totalCurrentAssets": "5684907", "currentLongTermDebt": "3895359", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2006865", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8774785", "currentAccountsPayable": "1252757", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6599855", "totalShareholderEquity": "5571707", "capitalLeaseObligations": "1704664", "otherCurrentLiabilities": "1035373", "totalCurrentLiabilities": "6269147", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2618838", "cashAndShortTermInvestments": "616278", "commonStockSharesOutstanding": "10734295", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "616278", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2030582", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-318575", "operatingCashflow": "-1935695", "capitalExpenditures": "173052", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1904206", "cashflowFromInvestment": "-173052", "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": "157415", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4011276, "cost_of_revenue": 3705353, "gross_profit": 305923, "research_and_development": 61729, "selling_general_admin": 1229349, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1935763, "depreciation_amortisation": 157415, "ebitda": -1778348, "interest_expense": 94819, "interest_income": null, "other_non_operating": null, "pretax_income": -2030582, "tax_provision": null, "effective_tax_rate": null, "net_income": -2030582, "net_income_continuing_ops": -2030582, "net_income_to_common": -2030582, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 616278, "short_term_investments": null, "net_receivables": 2006865, "inventory": 561160, "other_current_assets": null, "total_current_assets": 5684907, "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": 8774785, "total_assets": 14459692, "short_term_debt": 3981017, "accounts_payable": 1252757, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6269147, "long_term_debt": 999832, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2618838, "total_liabilities": 8887985, "total_debt": 4980849, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23686729, "total_equity": 5571707, "shares_outstanding": 10734295, "operating_cash_flow": -1935695, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 173052, "acquisitions": null, "other_investing": null, "investing_cash_flow": -173052, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1904206, "free_cash_flow": -1762643, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1935763", "ebitda": "-1778348", "netIncome": "-2030582", "grossProfit": "305923", "depreciation": "None", "totalRevenue": "4011276", "costOfRevenue": "3705353", "interestIncome": "3748", "incomeBeforeTax": "-2030582", "interestExpense": "94819", "operatingIncome": "-1505890", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-91071", "nonInterestIncome": "None", "operatingExpenses": "1811813", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "61729", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3705353", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157415", "sellingGeneralAndAdministrative": "1229349", "netIncomeFromContinuingOperations": "-2030582" }, "balance": { "goodwill": "None", "inventory": "561160", "commonStock": "13385", "currentDebt": "None", "investments": "None", "totalAssets": "14459692", "longTermDebt": "999832", "shortTermDebt": "3981017", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-23686729", "totalLiabilities": "8887985", "otherCurrentAssets": "2500604", "totalCurrentAssets": "5684907", "currentLongTermDebt": "3895359", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2006865", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8774785", "currentAccountsPayable": "1252757", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6599855", "totalShareholderEquity": "5571707", "capitalLeaseObligations": "1704664", "otherCurrentLiabilities": "1035373", "totalCurrentLiabilities": "6269147", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2618838", "cashAndShortTermInvestments": "616278", "commonStockSharesOutstanding": "10734295", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "616278", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2030582", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-318575", "operatingCashflow": "-1935695", "capitalExpenditures": "173052", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1904206", "cashflowFromInvestment": "-173052", "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": "157415", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "income_statement": { "revenue": 3220027, "cost_of_revenue": 2650477, "gross_profit": 569550, "ebit": -1423588, "ebitda": -1269982, "pretax_income": -1572552, "tax_provision": null, "net_income": -1572552, "net_income_to_common": -1572552, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 812007, "total_current_assets": 5460580, "total_assets": 14657328, "short_term_debt": 884627, "long_term_debt": 4532401, "total_debt": 5417028, "total_liabilities": 9544563, "total_equity": 5112765, "shares_outstanding": 11514580, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1121161, "capital_expenditure": 82659, "free_cash_flow": -1038502, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31663, "ticker_id": 5116, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1423588", "ebitda": "-1269982", "netIncome": "-1572552", "grossProfit": "569550", "depreciation": "None", "totalRevenue": "3220027", "costOfRevenue": "2650477", "interestIncome": "3916", "incomeBeforeTax": "-1572552", "interestExpense": "148964", "operatingIncome": "-1427504", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-145048", "nonInterestIncome": "None", "operatingExpenses": "1997054", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "190875", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2650477", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153606", "sellingGeneralAndAdministrative": "1377346", "netIncomeFromContinuingOperations": "-1572552" }, "balance": { "goodwill": "None", "inventory": "2687999", "commonStock": "12234", "currentDebt": "None", "investments": "None", "totalAssets": "14657328", "longTermDebt": "4532401", "shortTermDebt": "884627", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-21656147", "totalLiabilities": "9544563", "otherCurrentAssets": "100688", "totalCurrentAssets": "5460580", "currentLongTermDebt": "852881", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1859886", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9196748", "currentAccountsPayable": "1348035", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7087532", "totalShareholderEquity": "5112765", "capitalLeaseObligations": "1702250", "otherCurrentLiabilities": "1108996", "totalCurrentLiabilities": "3341658", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6202905", "cashAndShortTermInvestments": "812007", "commonStockSharesOutstanding": "11514580", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "812007", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1572552", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-527098", "operatingCashflow": "-1121161", "capitalExpenditures": "82659", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1376827", "cashflowFromInvestment": "-82659", "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": "153606", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3220027, "cost_of_revenue": 2650477, "gross_profit": 569550, "research_and_development": 190875, "selling_general_admin": 1377346, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1423588, "depreciation_amortisation": 153606, "ebitda": -1269982, "interest_expense": 148964, "interest_income": null, "other_non_operating": null, "pretax_income": -1572552, "tax_provision": null, "effective_tax_rate": null, "net_income": -1572552, "net_income_continuing_ops": -1572552, "net_income_to_common": -1572552, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 812007, "short_term_investments": null, "net_receivables": 1859886, "inventory": 2687999, "other_current_assets": null, "total_current_assets": 5460580, "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": 9196748, "total_assets": 14657328, "short_term_debt": 884627, "accounts_payable": 1348035, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3341658, "long_term_debt": 4532401, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6202905, "total_liabilities": 9544563, "total_debt": 5417028, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21656147, "total_equity": 5112765, "shares_outstanding": 11514580, "operating_cash_flow": -1121161, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82659, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82659, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1376827, "free_cash_flow": -1038502, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1423588", "ebitda": "-1269982", "netIncome": "-1572552", "grossProfit": "569550", "depreciation": "None", "totalRevenue": "3220027", "costOfRevenue": "2650477", "interestIncome": "3916", "incomeBeforeTax": "-1572552", "interestExpense": "148964", "operatingIncome": "-1427504", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-145048", "nonInterestIncome": "None", "operatingExpenses": "1997054", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "190875", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2650477", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153606", "sellingGeneralAndAdministrative": "1377346", "netIncomeFromContinuingOperations": "-1572552" }, "balance": { "goodwill": "None", "inventory": "2687999", "commonStock": "12234", "currentDebt": "None", "investments": "None", "totalAssets": "14657328", "longTermDebt": "4532401", "shortTermDebt": "884627", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-21656147", "totalLiabilities": "9544563", "otherCurrentAssets": "100688", "totalCurrentAssets": "5460580", "currentLongTermDebt": "852881", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1859886", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9196748", "currentAccountsPayable": "1348035", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7087532", "totalShareholderEquity": "5112765", "capitalLeaseObligations": "1702250", "otherCurrentLiabilities": "1108996", "totalCurrentLiabilities": "3341658", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6202905", "cashAndShortTermInvestments": "812007", "commonStockSharesOutstanding": "11514580", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "812007", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1572552", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-527098", "operatingCashflow": "-1121161", "capitalExpenditures": "82659", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1376827", "cashflowFromInvestment": "-82659", "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": "153606", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "income_statement": { "revenue": 3299738, "cost_of_revenue": 2693279, "gross_profit": 606459, "ebit": -1339421, "ebitda": -1186216, "pretax_income": -1603156, "tax_provision": null, "net_income": -1603156, "net_income_to_common": -1603156, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 641129, "total_current_assets": 5201109, "total_assets": 13151387, "short_term_debt": 2194618, "long_term_debt": 3400932, "total_debt": 5595550, "total_liabilities": 9608777, "total_equity": 3542610, "shares_outstanding": 9659605, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2015734, "capital_expenditure": 113491, "free_cash_flow": -1902243, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31664, "ticker_id": 5116, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1339421", "ebitda": "-1186216", "netIncome": "-1603156", "grossProfit": "606459", "depreciation": "None", "totalRevenue": "3299738", "costOfRevenue": "2693279", "interestIncome": "6600", "incomeBeforeTax": "-1603156", "interestExpense": "263735", "operatingIncome": "-1346021", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-257135", "nonInterestIncome": "None", "operatingExpenses": "1952480", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2693279", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153205", "sellingGeneralAndAdministrative": "1544097", "netIncomeFromContinuingOperations": "-1603156" }, "balance": { "goodwill": "None", "inventory": "2135965", "commonStock": "10720", "currentDebt": "None", "investments": "None", "totalAssets": "13151387", "longTermDebt": "3400932", "shortTermDebt": "2194618", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-20083595", "totalLiabilities": "9608777", "otherCurrentAssets": "95250", "totalCurrentAssets": "5201109", "currentLongTermDebt": "2163730", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2328765", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7950278", "currentAccountsPayable": "1559177", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7264503", "totalShareholderEquity": "3542610", "capitalLeaseObligations": "1699841", "otherCurrentLiabilities": "785097", "totalCurrentLiabilities": "4538892", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5069885", "cashAndShortTermInvestments": "641129", "commonStockSharesOutstanding": "9659605", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "641129", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1603156", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "50461", "operatingCashflow": "-2015734", "capitalExpenditures": "113491", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "363419", "cashflowFromInvestment": "-113491", "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": "153205", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3299738, "cost_of_revenue": 2693279, "gross_profit": 606459, "research_and_development": null, "selling_general_admin": 1544097, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1339421, "depreciation_amortisation": 153205, "ebitda": -1186216, "interest_expense": 263735, "interest_income": null, "other_non_operating": null, "pretax_income": -1603156, "tax_provision": null, "effective_tax_rate": null, "net_income": -1603156, "net_income_continuing_ops": -1603156, "net_income_to_common": -1603156, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 641129, "short_term_investments": null, "net_receivables": 2328765, "inventory": 2135965, "other_current_assets": null, "total_current_assets": 5201109, "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": 7950278, "total_assets": 13151387, "short_term_debt": 2194618, "accounts_payable": 1559177, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4538892, "long_term_debt": 3400932, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5069885, "total_liabilities": 9608777, "total_debt": 5595550, "preferred_stock": null, "minority_interest": null, "retained_earnings": -20083595, "total_equity": 3542610, "shares_outstanding": 9659605, "operating_cash_flow": -2015734, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113491, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113491, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 363419, "free_cash_flow": -1902243, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1339421", "ebitda": "-1186216", "netIncome": "-1603156", "grossProfit": "606459", "depreciation": "None", "totalRevenue": "3299738", "costOfRevenue": "2693279", "interestIncome": "6600", "incomeBeforeTax": "-1603156", "interestExpense": "263735", "operatingIncome": "-1346021", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-257135", "nonInterestIncome": "None", "operatingExpenses": "1952480", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2693279", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153205", "sellingGeneralAndAdministrative": "1544097", "netIncomeFromContinuingOperations": "-1603156" }, "balance": { "goodwill": "None", "inventory": "2135965", "commonStock": "10720", "currentDebt": "None", "investments": "None", "totalAssets": "13151387", "longTermDebt": "3400932", "shortTermDebt": "2194618", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-20083595", "totalLiabilities": "9608777", "otherCurrentAssets": "95250", "totalCurrentAssets": "5201109", "currentLongTermDebt": "2163730", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2328765", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7950278", "currentAccountsPayable": "1559177", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7264503", "totalShareholderEquity": "3542610", "capitalLeaseObligations": "1699841", "otherCurrentLiabilities": "785097", "totalCurrentLiabilities": "4538892", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5069885", "cashAndShortTermInvestments": "641129", "commonStockSharesOutstanding": "9659605", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "641129", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1603156", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "50461", "operatingCashflow": "-2015734", "capitalExpenditures": "113491", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "363419", "cashflowFromInvestment": "-113491", "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": "153205", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "income_statement": { "revenue": 3193522, "cost_of_revenue": 2641007, "gross_profit": 552515, "ebit": -677404, "ebitda": -525049, "pretax_income": -918382, "tax_provision": -4, "net_income": -918382, "net_income_to_common": -918382, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2386381, "total_current_assets": 5791605, "total_assets": 14111183, "short_term_debt": 6307298, "long_term_debt": 34500, "total_debt": 6341798, "total_liabilities": 10230144, "total_equity": 3881039, "shares_outstanding": 5693162, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1927122, "capital_expenditure": 377841, "free_cash_flow": -1549281, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31665, "ticker_id": 5116, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-677404", "ebitda": "-525049", "netIncome": "-918382", "grossProfit": "552515", "depreciation": "None", "totalRevenue": "3193522", "costOfRevenue": "2641007", "interestIncome": "5136", "incomeBeforeTax": "-918382", "interestExpense": "240978", "operatingIncome": "-682540", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4", "reportedCurrency": "USD", "netInterestIncome": "-235842", "nonInterestIncome": "None", "operatingExpenses": "1235055", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7742", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2641007", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152355", "sellingGeneralAndAdministrative": "1078829", "netIncomeFromContinuingOperations": "-918382" }, "balance": { "goodwill": "None", "inventory": "1589867", "commonStock": "9585", "currentDebt": "None", "investments": "None", "totalAssets": "14111183", "longTermDebt": "34500", "shortTermDebt": "6307298", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-18480439", "totalLiabilities": "10230144", "otherCurrentAssets": "327725", "totalCurrentAssets": "5791605", "currentLongTermDebt": "6277244", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1487632", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8319578", "currentAccountsPayable": "1137566", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8009181", "totalShareholderEquity": "3881039", "capitalLeaseObligations": "1697437", "otherCurrentLiabilities": "1083397", "totalCurrentLiabilities": "8528261", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1701883", "cashAndShortTermInvestments": "2386381", "commonStockSharesOutstanding": "5693162", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2386381", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-918382", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "340668", "operatingCashflow": "-1927122", "capitalExpenditures": "377841", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2353683", "cashflowFromInvestment": "-377841", "stockBasedCompensation": "-525978", "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": "152355", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3193522, "cost_of_revenue": 2641007, "gross_profit": 552515, "research_and_development": 7742, "selling_general_admin": 1078829, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -677404, "depreciation_amortisation": 152355, "ebitda": -525049, "interest_expense": 240978, "interest_income": null, "other_non_operating": null, "pretax_income": -918382, "tax_provision": -4, "effective_tax_rate": null, "net_income": -918382, "net_income_continuing_ops": -918382, "net_income_to_common": -918382, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2386381, "short_term_investments": null, "net_receivables": 1487632, "inventory": 1589867, "other_current_assets": null, "total_current_assets": 5791605, "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": 8319578, "total_assets": 14111183, "short_term_debt": 6307298, "accounts_payable": 1137566, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8528261, "long_term_debt": 34500, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1701883, "total_liabilities": 10230144, "total_debt": 6341798, "preferred_stock": null, "minority_interest": null, "retained_earnings": -18480439, "total_equity": 3881039, "shares_outstanding": 5693162, "operating_cash_flow": -1927122, "stock_based_compensation": -525978, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 377841, "acquisitions": null, "other_investing": null, "investing_cash_flow": -377841, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2353683, "free_cash_flow": -1549281, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-677404", "ebitda": "-525049", "netIncome": "-918382", "grossProfit": "552515", "depreciation": "None", "totalRevenue": "3193522", "costOfRevenue": "2641007", "interestIncome": "5136", "incomeBeforeTax": "-918382", "interestExpense": "240978", "operatingIncome": "-682540", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4", "reportedCurrency": "USD", "netInterestIncome": "-235842", "nonInterestIncome": "None", "operatingExpenses": "1235055", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7742", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2641007", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152355", "sellingGeneralAndAdministrative": "1078829", "netIncomeFromContinuingOperations": "-918382" }, "balance": { "goodwill": "None", "inventory": "1589867", "commonStock": "9585", "currentDebt": "None", "investments": "None", "totalAssets": "14111183", "longTermDebt": "34500", "shortTermDebt": "6307298", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-18480439", "totalLiabilities": "10230144", "otherCurrentAssets": "327725", "totalCurrentAssets": "5791605", "currentLongTermDebt": "6277244", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1487632", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8319578", "currentAccountsPayable": "1137566", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8009181", "totalShareholderEquity": "3881039", "capitalLeaseObligations": "1697437", "otherCurrentLiabilities": "1083397", "totalCurrentLiabilities": "8528261", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1701883", "cashAndShortTermInvestments": "2386381", "commonStockSharesOutstanding": "5693162", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2386381", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-918382", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "340668", "operatingCashflow": "-1927122", "capitalExpenditures": "377841", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2353683", "cashflowFromInvestment": "-377841", "stockBasedCompensation": "-525978", "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": "152355", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "income_statement": { "revenue": 1504840, "cost_of_revenue": 1409907, "gross_profit": 94933, "ebit": -1147771, "ebitda": null, "pretax_income": -1487190, "tax_provision": null, "net_income": -1487190, "net_income_to_common": -1487190, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2329452, "total_current_assets": 4916614, "total_assets": 12855875, "short_term_debt": null, "long_term_debt": 34500, "total_debt": 34500, "total_liabilities": 10514292, "total_equity": 2341583, "shares_outstanding": 8424600, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1600767, "capital_expenditure": 726870, "free_cash_flow": -873897, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31666, "ticker_id": 5116, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-1487190", "grossProfit": "94933", "depreciation": "None", "totalRevenue": "1504840", "costOfRevenue": "1409907", "interestIncome": "5579", "incomeBeforeTax": "-1487190", "interestExpense": "344998", "operatingIncome": "-1147771", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-339419", "nonInterestIncome": "None", "operatingExpenses": "2652611", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1409907", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1242704", "netIncomeFromContinuingOperations": "-1487190" }, "balance": { "goodwill": "None", "inventory": "1930535", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12855875", "longTermDebt": "34500", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-17562057", "totalLiabilities": "10514292", "otherCurrentAssets": "None", "totalCurrentAssets": "4916614", "currentLongTermDebt": "6345060", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "418463", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7939261", "currentAccountsPayable": "1194079", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "2341583", "capitalLeaseObligations": "1695039", "otherCurrentLiabilities": "912000", "totalCurrentLiabilities": "8813996", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1700296", "cashAndShortTermInvestments": "2329452", "commonStockSharesOutstanding": "8424600", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2329452", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1487190", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1086510", "operatingCashflow": "-1600767", "capitalExpenditures": "726870", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3594683", "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": "32622", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1504840, "cost_of_revenue": 1409907, "gross_profit": 94933, "research_and_development": null, "selling_general_admin": 1242704, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1147771, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 344998, "interest_income": null, "other_non_operating": null, "pretax_income": -1487190, "tax_provision": null, "effective_tax_rate": null, "net_income": -1487190, "net_income_continuing_ops": -1487190, "net_income_to_common": -1487190, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2329452, "short_term_investments": null, "net_receivables": 418463, "inventory": 1930535, "other_current_assets": null, "total_current_assets": 4916614, "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": 7939261, "total_assets": 12855875, "short_term_debt": null, "accounts_payable": 1194079, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8813996, "long_term_debt": 34500, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1700296, "total_liabilities": 10514292, "total_debt": 34500, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17562057, "total_equity": 2341583, "shares_outstanding": 8424600, "operating_cash_flow": -1600767, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 726870, "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": 3594683, "free_cash_flow": -873897, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-1487190", "grossProfit": "94933", "depreciation": "None", "totalRevenue": "1504840", "costOfRevenue": "1409907", "interestIncome": "5579", "incomeBeforeTax": "-1487190", "interestExpense": "344998", "operatingIncome": "-1147771", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-339419", "nonInterestIncome": "None", "operatingExpenses": "2652611", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1409907", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1242704", "netIncomeFromContinuingOperations": "-1487190" }, "balance": { "goodwill": "None", "inventory": "1930535", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12855875", "longTermDebt": "34500", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-17562057", "totalLiabilities": "10514292", "otherCurrentAssets": "None", "totalCurrentAssets": "4916614", "currentLongTermDebt": "6345060", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "418463", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7939261", "currentAccountsPayable": "1194079", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "2341583", "capitalLeaseObligations": "1695039", "otherCurrentLiabilities": "912000", "totalCurrentLiabilities": "8813996", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1700296", "cashAndShortTermInvestments": "2329452", "commonStockSharesOutstanding": "8424600", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2329452", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1487190", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1086510", "operatingCashflow": "-1600767", "capitalExpenditures": "726870", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3594683", "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": "32622", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "income_statement": { "revenue": 2181495, "cost_of_revenue": 1845155, "gross_profit": 336340, "ebit": -900273, "ebitda": -839659, "pretax_income": -1270805, "tax_provision": null, "net_income": -1270805, "net_income_to_common": -1270805, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1069193, "total_current_assets": 3341293, "total_assets": 9567366, "short_term_debt": 1620117, "long_term_debt": 3401474, "total_debt": 5021591, "total_liabilities": 8042725, "total_equity": 1524641, "shares_outstanding": 6651065, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1901586, "capital_expenditure": 1544006, "free_cash_flow": -357580, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31668, "ticker_id": 5116, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-900273", "ebitda": "-839659", "netIncome": "-1270805", "grossProfit": "336340", "depreciation": "None", "totalRevenue": "2181495", "costOfRevenue": "1845155", "interestIncome": "2882", "incomeBeforeTax": "-1270805", "interestExpense": "370532", "operatingIncome": "-903155", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-367650", "nonInterestIncome": "None", "operatingExpenses": "1239495", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1845155", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60614", "sellingGeneralAndAdministrative": "1113898", "netIncomeFromContinuingOperations": "-1270805" }, "balance": { "goodwill": "None", "inventory": "844025", "commonStock": "6925", "currentDebt": "None", "investments": "None", "totalAssets": "9567366", "longTermDebt": "3401474", "shortTermDebt": "1620117", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-16074867", "totalLiabilities": "8042725", "otherCurrentAssets": "447809", "totalCurrentAssets": "3341293", "currentLongTermDebt": "1574898", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "980266", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6226073", "currentAccountsPayable": "826299", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7024090", "totalShareholderEquity": "1524641", "capitalLeaseObligations": "2047718", "otherCurrentLiabilities": "192336", "totalCurrentLiabilities": "2638752", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5403973", "cashAndShortTermInvestments": "1069193", "commonStockSharesOutstanding": "6651065", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1069193", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1270805", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-570042", "operatingCashflow": "-1901586", "capitalExpenditures": "1544006", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3565830", "cashflowFromInvestment": "-1529260", "stockBasedCompensation": "14565", "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": "60614", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2181495, "cost_of_revenue": 1845155, "gross_profit": 336340, "research_and_development": 0, "selling_general_admin": 1113898, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -900273, "depreciation_amortisation": 60614, "ebitda": -839659, "interest_expense": 370532, "interest_income": null, "other_non_operating": null, "pretax_income": -1270805, "tax_provision": null, "effective_tax_rate": null, "net_income": -1270805, "net_income_continuing_ops": -1270805, "net_income_to_common": -1270805, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1069193, "short_term_investments": null, "net_receivables": 980266, "inventory": 844025, "other_current_assets": null, "total_current_assets": 3341293, "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": 6226073, "total_assets": 9567366, "short_term_debt": 1620117, "accounts_payable": 826299, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2638752, "long_term_debt": 3401474, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5403973, "total_liabilities": 8042725, "total_debt": 5021591, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16074867, "total_equity": 1524641, "shares_outstanding": 6651065, "operating_cash_flow": -1901586, "stock_based_compensation": 14565, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1544006, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1529260, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3565830, "free_cash_flow": -357580, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-900273", "ebitda": "-839659", "netIncome": "-1270805", "grossProfit": "336340", "depreciation": "None", "totalRevenue": "2181495", "costOfRevenue": "1845155", "interestIncome": "2882", "incomeBeforeTax": "-1270805", "interestExpense": "370532", "operatingIncome": "-903155", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-367650", "nonInterestIncome": "None", "operatingExpenses": "1239495", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1845155", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60614", "sellingGeneralAndAdministrative": "1113898", "netIncomeFromContinuingOperations": "-1270805" }, "balance": { "goodwill": "None", "inventory": "844025", "commonStock": "6925", "currentDebt": "None", "investments": "None", "totalAssets": "9567366", "longTermDebt": "3401474", "shortTermDebt": "1620117", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-16074867", "totalLiabilities": "8042725", "otherCurrentAssets": "447809", "totalCurrentAssets": "3341293", "currentLongTermDebt": "1574898", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "980266", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6226073", "currentAccountsPayable": "826299", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7024090", "totalShareholderEquity": "1524641", "capitalLeaseObligations": "2047718", "otherCurrentLiabilities": "192336", "totalCurrentLiabilities": "2638752", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5403973", "cashAndShortTermInvestments": "1069193", "commonStockSharesOutstanding": "6651065", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1069193", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1270805", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-570042", "operatingCashflow": "-1901586", "capitalExpenditures": "1544006", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3565830", "cashflowFromInvestment": "-1529260", "stockBasedCompensation": "14565", "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": "60614", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "income_statement": { "revenue": 1362986, "cost_of_revenue": 1214227, "gross_profit": 148759, "ebit": -823597, "ebitda": -767262, "pretax_income": -942554, "tax_provision": -5, "net_income": -942554, "net_income_to_common": -942554, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 936061, "total_current_assets": 2585907, "total_assets": 6655378, "short_term_debt": 130965, "long_term_debt": 1375192, "total_debt": 1506157, "total_liabilities": 4672312, "total_equity": 1983066, "shares_outstanding": 4268183, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -853885, "capital_expenditure": 526331, "free_cash_flow": -327554, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31669, "ticker_id": 5116, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-823597", "ebitda": "-767262", "netIncome": "-942554", "grossProfit": "148759", "depreciation": "None", "totalRevenue": "1362986", "costOfRevenue": "1214227", "interestIncome": "2818", "incomeBeforeTax": "-942554", "interestExpense": "118957", "operatingIncome": "-826415", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-5", "reportedCurrency": "USD", "netInterestIncome": "-116139", "nonInterestIncome": "None", "operatingExpenses": "975174", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1214227", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56335", "sellingGeneralAndAdministrative": "934029", "netIncomeFromContinuingOperations": "-942554" }, "balance": { "goodwill": "None", "inventory": "273983", "commonStock": "6010", "currentDebt": "None", "investments": "None", "totalAssets": "6655378", "longTermDebt": "1375192", "shortTermDebt": "130965", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-14804062", "totalLiabilities": "4672312", "otherCurrentAssets": "961181", "totalCurrentAssets": "2585907", "currentLongTermDebt": "86778", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "414682", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4069471", "currentAccountsPayable": "1078046", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3520356", "totalShareholderEquity": "1983066", "capitalLeaseObligations": "2058386", "otherCurrentLiabilities": "73910", "totalCurrentLiabilities": "1282921", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3389391", "cashAndShortTermInvestments": "936061", "commonStockSharesOutstanding": "4268183", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "936061", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-942554", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-155918", "operatingCashflow": "-853885", "capitalExpenditures": "526331", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2064519", "cashflowFromInvestment": "-526331", "stockBasedCompensation": "158242", "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": "56335", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1362986, "cost_of_revenue": 1214227, "gross_profit": 148759, "research_and_development": null, "selling_general_admin": 934029, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -823597, "depreciation_amortisation": 56335, "ebitda": -767262, "interest_expense": 118957, "interest_income": null, "other_non_operating": null, "pretax_income": -942554, "tax_provision": -5, "effective_tax_rate": null, "net_income": -942554, "net_income_continuing_ops": -942554, "net_income_to_common": -942554, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 936061, "short_term_investments": null, "net_receivables": 414682, "inventory": 273983, "other_current_assets": null, "total_current_assets": 2585907, "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": 4069471, "total_assets": 6655378, "short_term_debt": 130965, "accounts_payable": 1078046, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1282921, "long_term_debt": 1375192, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3389391, "total_liabilities": 4672312, "total_debt": 1506157, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14804062, "total_equity": 1983066, "shares_outstanding": 4268183, "operating_cash_flow": -853885, "stock_based_compensation": 158242, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 526331, "acquisitions": null, "other_investing": null, "investing_cash_flow": -526331, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2064519, "free_cash_flow": -327554, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-823597", "ebitda": "-767262", "netIncome": "-942554", "grossProfit": "148759", "depreciation": "None", "totalRevenue": "1362986", "costOfRevenue": "1214227", "interestIncome": "2818", "incomeBeforeTax": "-942554", "interestExpense": "118957", "operatingIncome": "-826415", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-5", "reportedCurrency": "USD", "netInterestIncome": "-116139", "nonInterestIncome": "None", "operatingExpenses": "975174", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1214227", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56335", "sellingGeneralAndAdministrative": "934029", "netIncomeFromContinuingOperations": "-942554" }, "balance": { "goodwill": "None", "inventory": "273983", "commonStock": "6010", "currentDebt": "None", "investments": "None", "totalAssets": "6655378", "longTermDebt": "1375192", "shortTermDebt": "130965", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-14804062", "totalLiabilities": "4672312", "otherCurrentAssets": "961181", "totalCurrentAssets": "2585907", "currentLongTermDebt": "86778", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "414682", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4069471", "currentAccountsPayable": "1078046", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3520356", "totalShareholderEquity": "1983066", "capitalLeaseObligations": "2058386", "otherCurrentLiabilities": "73910", "totalCurrentLiabilities": "1282921", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3389391", "cashAndShortTermInvestments": "936061", "commonStockSharesOutstanding": "4268183", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "936061", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-942554", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-155918", "operatingCashflow": "-853885", "capitalExpenditures": "526331", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2064519", "cashflowFromInvestment": "-526331", "stockBasedCompensation": "158242", "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": "56335", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "income_statement": { "revenue": 1467016, "cost_of_revenue": 1183428, "gross_profit": 283588, "ebit": -1022223, "ebitda": -965887, "pretax_income": -1050967, "tax_provision": 4, "net_income": -1050967, "net_income_to_common": -1050967, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251699, "total_current_assets": 1269252, "total_assets": 2691417, "short_term_debt": 382563, "long_term_debt": 34500, "total_debt": 417063, "total_liabilities": 997069, "total_equity": 1694348, "shares_outstanding": 4109467, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -503578, "capital_expenditure": 50000, "free_cash_flow": -453578, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31670, "ticker_id": 5116, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1022223", "ebitda": "-965887", "netIncome": "-1050967", "grossProfit": "283588", "depreciation": "None", "totalRevenue": "1467016", "costOfRevenue": "1183428", "interestIncome": "2877", "incomeBeforeTax": "-1050967", "interestExpense": "28744", "operatingIncome": "-1025100", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4", "reportedCurrency": "USD", "netInterestIncome": "-25867", "nonInterestIncome": "None", "operatingExpenses": "1308688", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1183428", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56336", "sellingGeneralAndAdministrative": "1251629", "netIncomeFromContinuingOperations": "-1050967" }, "balance": { "goodwill": "None", "inventory": "438039", "commonStock": "4121", "currentDebt": "None", "investments": "None", "totalAssets": "2691417", "longTermDebt": "34500", "shortTermDebt": "382563", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-13861508", "totalLiabilities": "997069", "otherCurrentAssets": "79538", "totalCurrentAssets": "1269252", "currentLongTermDebt": "350805", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "499976", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1422165", "currentAccountsPayable": "397142", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "509824", "totalShareholderEquity": "1694348", "capitalLeaseObligations": "124519", "otherCurrentLiabilities": "90103", "totalCurrentLiabilities": "869808", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "127261", "cashAndShortTermInvestments": "251699", "commonStockSharesOutstanding": "4109467", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "251699", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1050967", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "218740", "operatingCashflow": "-503578", "capitalExpenditures": "50000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "137589", "cashflowFromInvestment": "-40100", "stockBasedCompensation": "525978", "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": "56336", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1467016, "cost_of_revenue": 1183428, "gross_profit": 283588, "research_and_development": null, "selling_general_admin": 1251629, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1022223, "depreciation_amortisation": 56336, "ebitda": -965887, "interest_expense": 28744, "interest_income": null, "other_non_operating": null, "pretax_income": -1050967, "tax_provision": 4, "effective_tax_rate": null, "net_income": -1050967, "net_income_continuing_ops": -1050967, "net_income_to_common": -1050967, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 251699, "short_term_investments": null, "net_receivables": 499976, "inventory": 438039, "other_current_assets": null, "total_current_assets": 1269252, "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": 1422165, "total_assets": 2691417, "short_term_debt": 382563, "accounts_payable": 397142, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 869808, "long_term_debt": 34500, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 127261, "total_liabilities": 997069, "total_debt": 417063, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13861508, "total_equity": 1694348, "shares_outstanding": 4109467, "operating_cash_flow": -503578, "stock_based_compensation": 525978, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40100, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 137589, "free_cash_flow": -453578, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1022223", "ebitda": "-965887", "netIncome": "-1050967", "grossProfit": "283588", "depreciation": "None", "totalRevenue": "1467016", "costOfRevenue": "1183428", "interestIncome": "2877", "incomeBeforeTax": "-1050967", "interestExpense": "28744", "operatingIncome": "-1025100", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4", "reportedCurrency": "USD", "netInterestIncome": "-25867", "nonInterestIncome": "None", "operatingExpenses": "1308688", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1183428", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56336", "sellingGeneralAndAdministrative": "1251629", "netIncomeFromContinuingOperations": "-1050967" }, "balance": { "goodwill": "None", "inventory": "438039", "commonStock": "4121", "currentDebt": "None", "investments": "None", "totalAssets": "2691417", "longTermDebt": "34500", "shortTermDebt": "382563", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-13861508", "totalLiabilities": "997069", "otherCurrentAssets": "79538", "totalCurrentAssets": "1269252", "currentLongTermDebt": "350805", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "499976", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1422165", "currentAccountsPayable": "397142", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "509824", "totalShareholderEquity": "1694348", "capitalLeaseObligations": "124519", "otherCurrentLiabilities": "90103", "totalCurrentLiabilities": "869808", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "127261", "cashAndShortTermInvestments": "251699", "commonStockSharesOutstanding": "4109467", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "251699", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1050967", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "218740", "operatingCashflow": "-503578", "capitalExpenditures": "50000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "137589", "cashflowFromInvestment": "-40100", "stockBasedCompensation": "525978", "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": "56336", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "income_statement": { "revenue": 1478454, "cost_of_revenue": 1666559, "gross_profit": -188105, "ebit": -849236, "ebitda": -792900, "pretax_income": -1469114, "tax_provision": 4, "net_income": -1469114, "net_income_to_common": -1469114, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 657789, "total_current_assets": 1678243, "total_assets": 3125098, "short_term_debt": 230901, "long_term_debt": 34500, "total_debt": 265401, "total_liabilities": 914622, "total_equity": 2210476, "shares_outstanding": 4044252, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -282086, "capital_expenditure": 50000, "free_cash_flow": -232086, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31671, "ticker_id": 5116, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-849236", "ebitda": "-792900", "netIncome": "-1469114", "grossProfit": "-188105", "depreciation": "None", "totalRevenue": "1478454", "costOfRevenue": "1666559", "interestIncome": "2962", "incomeBeforeTax": "-1469114", "interestExpense": "29271", "operatingIncome": "-849240", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4", "reportedCurrency": "USD", "netInterestIncome": "-26309", "nonInterestIncome": "None", "operatingExpenses": "661135", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1666559", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56336", "sellingGeneralAndAdministrative": "604489", "netIncomeFromContinuingOperations": "-1469114" }, "balance": { "goodwill": "None", "inventory": "336805", "commonStock": "4044", "currentDebt": "None", "investments": "None", "totalAssets": "3125098", "longTermDebt": "34500", "shortTermDebt": "230901", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-12810541", "totalLiabilities": "914622", "otherCurrentAssets": "28565", "totalCurrentAssets": "1678243", "currentLongTermDebt": "200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "655084", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1446855", "currentAccountsPayable": "382948", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "366430", "totalShareholderEquity": "2210476", "capitalLeaseObligations": "131930", "otherCurrentLiabilities": "165244", "totalCurrentLiabilities": "779093", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "135529", "cashAndShortTermInvestments": "657789", "commonStockSharesOutstanding": "4044252", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "657789", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1469114", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4312", "operatingCashflow": "-282086", "capitalExpenditures": "50000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29571", "cashflowFromInvestment": "None", "stockBasedCompensation": "79185", "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": "56336", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1478454, "cost_of_revenue": 1666559, "gross_profit": -188105, "research_and_development": null, "selling_general_admin": 604489, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -849236, "depreciation_amortisation": 56336, "ebitda": -792900, "interest_expense": 29271, "interest_income": null, "other_non_operating": null, "pretax_income": -1469114, "tax_provision": 4, "effective_tax_rate": null, "net_income": -1469114, "net_income_continuing_ops": -1469114, "net_income_to_common": -1469114, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 657789, "short_term_investments": null, "net_receivables": 655084, "inventory": 336805, "other_current_assets": null, "total_current_assets": 1678243, "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": 1446855, "total_assets": 3125098, "short_term_debt": 230901, "accounts_payable": 382948, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 779093, "long_term_debt": 34500, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 135529, "total_liabilities": 914622, "total_debt": 265401, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12810541, "total_equity": 2210476, "shares_outstanding": 4044252, "operating_cash_flow": -282086, "stock_based_compensation": 79185, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50000, "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": -29571, "free_cash_flow": -232086, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-849236", "ebitda": "-792900", "netIncome": "-1469114", "grossProfit": "-188105", "depreciation": "None", "totalRevenue": "1478454", "costOfRevenue": "1666559", "interestIncome": "2962", "incomeBeforeTax": "-1469114", "interestExpense": "29271", "operatingIncome": "-849240", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4", "reportedCurrency": "USD", "netInterestIncome": "-26309", "nonInterestIncome": "None", "operatingExpenses": "661135", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1666559", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56336", "sellingGeneralAndAdministrative": "604489", "netIncomeFromContinuingOperations": "-1469114" }, "balance": { "goodwill": "None", "inventory": "336805", "commonStock": "4044", "currentDebt": "None", "investments": "None", "totalAssets": "3125098", "longTermDebt": "34500", "shortTermDebt": "230901", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-12810541", "totalLiabilities": "914622", "otherCurrentAssets": "28565", "totalCurrentAssets": "1678243", "currentLongTermDebt": "200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "655084", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1446855", "currentAccountsPayable": "382948", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "366430", "totalShareholderEquity": "2210476", "capitalLeaseObligations": "131930", "otherCurrentLiabilities": "165244", "totalCurrentLiabilities": "779093", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "135529", "cashAndShortTermInvestments": "657789", "commonStockSharesOutstanding": "4044252", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "657789", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1469114", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4312", "operatingCashflow": "-282086", "capitalExpenditures": "50000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29571", "cashflowFromInvestment": "None", "stockBasedCompensation": "79185", "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": "56336", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "income_statement": { "revenue": 906996, "cost_of_revenue": 934603, "gross_profit": -27607, "ebit": -695989, "ebitda": -640050, "pretax_income": -705993, "tax_provision": 3001, "net_income": -705993, "net_income_to_common": -705993, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1008484, "total_current_assets": 2893334, "total_assets": 4357487, "short_term_debt": 264852, "long_term_debt": 34500, "total_debt": 299352, "total_liabilities": 757082, "total_equity": 3600405, "shares_outstanding": 3984144, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -463711, "capital_expenditure": 56469, "free_cash_flow": -407242, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31673, "ticker_id": 5116, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-695989", "ebitda": "-640050", "netIncome": "-705993", "grossProfit": "-27607", "depreciation": "None", "totalRevenue": "906996", "costOfRevenue": "934603", "interestIncome": "3001", "incomeBeforeTax": "-705993", "interestExpense": "10004", "operatingIncome": "-698990", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3001", "reportedCurrency": "USD", "netInterestIncome": "-7003", "nonInterestIncome": "None", "operatingExpenses": "671383", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "934603", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55939", "sellingGeneralAndAdministrative": "628341", "netIncomeFromContinuingOperations": "-705993" }, "balance": { "goodwill": "None", "inventory": "341117", "commonStock": "4007", "currentDebt": "None", "investments": "None", "totalAssets": "4357487", "longTermDebt": "34500", "shortTermDebt": "264852", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-11341427", "totalLiabilities": "757082", "otherCurrentAssets": "961119", "totalCurrentAssets": "2893334", "currentLongTermDebt": "200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "582614", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1464153", "currentAccountsPayable": "128308", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "408427", "totalShareholderEquity": "3600405", "capitalLeaseObligations": "141501", "otherCurrentLiabilities": "220347", "totalCurrentLiabilities": "613507", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "143575", "cashAndShortTermInvestments": "1008484", "commonStockSharesOutstanding": "3984144", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1008484", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-705993", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-219277", "operatingCashflow": "-463711", "capitalExpenditures": "56469", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65321", "cashflowFromInvestment": "-56465", "stockBasedCompensation": "110897", "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": "55939", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 906996, "cost_of_revenue": 934603, "gross_profit": -27607, "research_and_development": null, "selling_general_admin": 628341, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -695989, "depreciation_amortisation": 55939, "ebitda": -640050, "interest_expense": 10004, "interest_income": null, "other_non_operating": null, "pretax_income": -705993, "tax_provision": 3001, "effective_tax_rate": null, "net_income": -705993, "net_income_continuing_ops": -705993, "net_income_to_common": -705993, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1008484, "short_term_investments": null, "net_receivables": 582614, "inventory": 341117, "other_current_assets": null, "total_current_assets": 2893334, "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": 1464153, "total_assets": 4357487, "short_term_debt": 264852, "accounts_payable": 128308, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 613507, "long_term_debt": 34500, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 143575, "total_liabilities": 757082, "total_debt": 299352, "preferred_stock": null, "minority_interest": null, "retained_earnings": -11341427, "total_equity": 3600405, "shares_outstanding": 3984144, "operating_cash_flow": -463711, "stock_based_compensation": 110897, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56469, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56465, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65321, "free_cash_flow": -407242, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-695989", "ebitda": "-640050", "netIncome": "-705993", "grossProfit": "-27607", "depreciation": "None", "totalRevenue": "906996", "costOfRevenue": "934603", "interestIncome": "3001", "incomeBeforeTax": "-705993", "interestExpense": "10004", "operatingIncome": "-698990", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3001", "reportedCurrency": "USD", "netInterestIncome": "-7003", "nonInterestIncome": "None", "operatingExpenses": "671383", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "934603", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55939", "sellingGeneralAndAdministrative": "628341", "netIncomeFromContinuingOperations": "-705993" }, "balance": { "goodwill": "None", "inventory": "341117", "commonStock": "4007", "currentDebt": "None", "investments": "None", "totalAssets": "4357487", "longTermDebt": "34500", "shortTermDebt": "264852", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-11341427", "totalLiabilities": "757082", "otherCurrentAssets": "961119", "totalCurrentAssets": "2893334", "currentLongTermDebt": "200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "582614", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1464153", "currentAccountsPayable": "128308", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "408427", "totalShareholderEquity": "3600405", "capitalLeaseObligations": "141501", "otherCurrentLiabilities": "220347", "totalCurrentLiabilities": "613507", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "143575", "cashAndShortTermInvestments": "1008484", "commonStockSharesOutstanding": "3984144", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1008484", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-705993", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-219277", "operatingCashflow": "-463711", "capitalExpenditures": "56469", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65321", "cashflowFromInvestment": "-56465", "stockBasedCompensation": "110897", "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": "55939", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "income_statement": { "revenue": 343065, "cost_of_revenue": 361461, "gross_profit": -18396, "ebit": -750959, "ebitda": -695201, "pretax_income": -973510, "tax_provision": 2911, "net_income": -973510, "net_income_to_common": -973510, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1588794, "total_current_assets": 3512513, "total_assets": 4981327, "short_term_debt": 337090, "long_term_debt": 34500, "total_debt": 371590, "total_liabilities": 785826, "total_equity": 4195501, "shares_outstanding": 3962940, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2148074, "capital_expenditure": 10096, "free_cash_flow": -2137978, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31674, "ticker_id": 5116, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:17.873239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-750959", "ebitda": "-695201", "netIncome": "-973510", "grossProfit": "-18396", "depreciation": "None", "totalRevenue": "343065", "costOfRevenue": "361461", "interestIncome": "2911", "incomeBeforeTax": "-973510", "interestExpense": "222551", "operatingIncome": "-753870", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2911", "reportedCurrency": "USD", "netInterestIncome": "-219640", "nonInterestIncome": "None", "operatingExpenses": "735474", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "361461", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55758", "sellingGeneralAndAdministrative": "709783", "netIncomeFromContinuingOperations": "-973510" }, "balance": { "goodwill": "None", "inventory": "121840", "commonStock": "3963", "currentDebt": "None", "investments": "None", "totalAssets": "4981327", "longTermDebt": "34500", "shortTermDebt": "337090", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-10635434", "totalLiabilities": "785826", "otherCurrentAssets": "1553437", "totalCurrentAssets": "3512513", "currentLongTermDebt": "242750", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "248442", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1468814", "currentAccountsPayable": "183381", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1084186", "shortLongTermDebtTotal": "488492", "totalShareholderEquity": "4195501", "capitalLeaseObligations": "164072", "otherCurrentLiabilities": "113953", "totalCurrentLiabilities": "634424", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "151402", "cashAndShortTermInvestments": "1588794", "commonStockSharesOutstanding": "3962940", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1588794", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-973510", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-11526", "operatingCashflow": "-2148074", "capitalExpenditures": "10096", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3306066", "cashflowFromInvestment": "-10100", "stockBasedCompensation": "18046", "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": "55758", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 343065, "cost_of_revenue": 361461, "gross_profit": -18396, "research_and_development": null, "selling_general_admin": 709783, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -750959, "depreciation_amortisation": 55758, "ebitda": -695201, "interest_expense": 222551, "interest_income": null, "other_non_operating": null, "pretax_income": -973510, "tax_provision": 2911, "effective_tax_rate": null, "net_income": -973510, "net_income_continuing_ops": -973510, "net_income_to_common": -973510, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1588794, "short_term_investments": null, "net_receivables": 248442, "inventory": 121840, "other_current_assets": null, "total_current_assets": 3512513, "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": 1468814, "total_assets": 4981327, "short_term_debt": 337090, "accounts_payable": 183381, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 634424, "long_term_debt": 34500, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 151402, "total_liabilities": 785826, "total_debt": 371590, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10635434, "total_equity": 4195501, "shares_outstanding": 3962940, "operating_cash_flow": -2148074, "stock_based_compensation": 18046, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10096, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10100, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3306066, "free_cash_flow": -2137978, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-750959", "ebitda": "-695201", "netIncome": "-973510", "grossProfit": "-18396", "depreciation": "None", "totalRevenue": "343065", "costOfRevenue": "361461", "interestIncome": "2911", "incomeBeforeTax": "-973510", "interestExpense": "222551", "operatingIncome": "-753870", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2911", "reportedCurrency": "USD", "netInterestIncome": "-219640", "nonInterestIncome": "None", "operatingExpenses": "735474", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "361461", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55758", "sellingGeneralAndAdministrative": "709783", "netIncomeFromContinuingOperations": "-973510" }, "balance": { "goodwill": "None", "inventory": "121840", "commonStock": "3963", "currentDebt": "None", "investments": "None", "totalAssets": "4981327", "longTermDebt": "34500", "shortTermDebt": "337090", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-10635434", "totalLiabilities": "785826", "otherCurrentAssets": "1553437", "totalCurrentAssets": "3512513", "currentLongTermDebt": "242750", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "248442", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1468814", "currentAccountsPayable": "183381", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1084186", "shortLongTermDebtTotal": "488492", "totalShareholderEquity": "4195501", "capitalLeaseObligations": "164072", "otherCurrentLiabilities": "113953", "totalCurrentLiabilities": "634424", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "151402", "cashAndShortTermInvestments": "1588794", "commonStockSharesOutstanding": "3962940", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1588794", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-973510", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-11526", "operatingCashflow": "-2148074", "capitalExpenditures": "10096", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3306066", "cashflowFromInvestment": "-10100", "stockBasedCompensation": "18046", "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": "55758", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "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" ] } } }