{ "ticker": { "uuid": "48c66b06-9474-4567-9c67-b007e048455c", "symbol": "MSS", "name": "Maison Solutions Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Grocery Stores", "page_url": "https://sharemaestro.com/factors/ticker/48c66b06-9474-4567-9c67-b007e048455c/", "api_url": "https://sharemaestro.com/factors/api/tickers/48c66b06-9474-4567-9c67-b007e048455c/" }, "ticker_metadata": { "id": 7221, "uuid": "48c66b06-9474-4567-9c67-b007e048455c", "symbol": "MSS", "name": "Maison Solutions Inc", "asset_type": "equity", "market_cap": 2913500, "stock_exchange_id": 2, "industry": "Grocery Stores", "sector": "Consumer Defensive", "description": "Maison Solutions Inc., is the specialty grocery retailer in California. The company is headquartered in Monterey Park, California.", "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": "48c66b06-9474-4567-9c67-b007e048455c", "symbol": "MSS", "name": "Maison Solutions Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Grocery Stores", "page_url": "https://sharemaestro.com/factors/ticker/48c66b06-9474-4567-9c67-b007e048455c/", "api_url": "https://sharemaestro.com/factors/api/tickers/48c66b06-9474-4567-9c67-b007e048455c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.42, "value": 0.45, "quality": 0.45, "momentum": 0.45, "coverage": 0.818, "confidence": 0.771, "delta": null }, "headline_factors": { "price": 1.05, "market_cap": 3829019.25, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -1.5591, "piotroski_f_score": 8, "momentum_12_1": -0.8601, "volatility_252d": 0.8123 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-04-30", "financials_age_days": 403, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:00.908252+00:00", "batch_id": "" }, "size": { "price_close": 1.05, "market_cap": 3829019.25, "market_cap_usd": 3829019.25, "enterprise_value": 15917598.25, "shares_outstanding": 3646685, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.497, "ptbv_ratio": null, "ps_ratio": 0.0337, "pcf_ratio": null, "pfcf_ratio": 1.1332, "ev_ebitda": null, "ev_ebit": -1.3264, "ev_sales": 0.14, "ev_fcf": 4.7109, "earnings_yield": null, "fcf_yield": 0.2123, "price_to_sales": 0.0337, "price_to_book": 0.497, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 7.1451 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2017, "operating_margin": -0.1055, "net_margin": -0.1056, "ebitda_margin": -0.002, "fcf_margin": 0.0297, "roe": -1.5591, "roa": -0.1666, "roic": -0.4548, "roc_greenblatt": null, "asset_turnover": 1.5777, "cash_conversion": -0.2813, "accruals_ratio": -0.1567, "sbc_to_revenue": null, "piotroski_f_score": 8, "altman_z_score": 0.7008, "earnings_stability_5y": 1.4594, "revenue_stability_5y": 0.5365, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3182, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 8.3759, "net_debt_to_ebitda": -52.6687, "debt_to_assets": 0.1888, "interest_coverage": -10.2757, "current_ratio": 0.6692, "quick_ratio": 0.3698, "net_debt": 12088579, "local_beta": -0.0012, "volatility_252d": 0.8123, "volatility_60d": 1.9541, "max_drawdown_12m": -0.9094, "risk_adjusted_momentum": -1.0588 }, "growth": { "revenue_growth_1y": 0.0178, "revenue_growth_3y_cagr": 0.4356, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1682, "book_value_growth_1y": 0.1218, "revenue_growth": 0.0178, "earnings_growth": null }, "momentum": { "price_return_1m": -0.16, "price_return_3m": -0.5139, "price_return_6m": -0.8012, "price_return_9m": -0.8847, "price_return_12m": -0.8825, "price_return_12m_ex1m": -0.8601, "momentum_6m": -0.8012, "momentum_12m": -0.8825, "momentum_12_1": -0.8601, "distance_from_52w_high": -0.896, "distance_from_52w_low": 0.1475, "relative_strength": -1.0404 }, "raw_ttm": { "revenue_ttm": 113733490, "gross_profit_ttm": 22936831, "ebit_ttm": -12000948, "ebitda_ttm": -229521, "net_income_ttm": -12011340, "eps_diluted_ttm": -3.2938, "operating_cash_flow_ttm": -718223, "capital_expenditure_ttm": 4097120, "fcf_ttm": 3378897, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1167895, "cash_and_equivalents": 1518958, "total_current_assets": 12573308, "total_current_liabilities": 18787943, "net_ppe": null, "total_assets": 72088742, "total_debt": 13607537, "total_equity": 7704073, "net_working_capital": -1413560, "book_value_per_share": 2.1126, "retained_earnings": -13372174, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -14179264, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 55, "quality_composite": 55, "momentum_composite": 55, "growth_composite": 55, "yield_composite": 55, "svqf_composite": 59, "vc1_composite": 55, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 58, "quality_value_composite": 0.45, "os_score": 0.42, "value_percentile": 0.45, "quality_percentile": 0.45, "momentum_percentile": 0.45, "factor_coverage": 0.818, "signal_confidence": 0.771, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1871, "ticker_id": 7221, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-04-30", "financials_age_days": 403, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:00.908252+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.05, "market_cap": 3829019.25, "market_cap_usd": 3829019.25, "enterprise_value": 15917598.25, "shares_outstanding": 3646685, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.49701233, "ptbv_ratio": null, "ps_ratio": 0.03366659, "pcf_ratio": null, "pfcf_ratio": 1.13321574, "ev_ebitda": null, "ev_ebit": -1.32636174, "ev_sales": 0.13995524, "ev_fcf": 4.7108859, "earnings_yield": null, "fcf_yield": 0.2122743, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.20167174, "operating_margin": -0.10551815, "net_margin": -0.10560953, "ebitda_margin": -0.00201806, "fcf_margin": 0.0297089, "roe": -1.55908959, "roa": -0.1666188, "roic": -0.45475013, "roc_greenblatt": null, "asset_turnover": 1.57768726, "cash_conversion": -0.28130891, "accruals_ratio": -0.15665576, "sbc_to_revenue": null, "debt_to_equity": 8.37589922, "net_debt_to_ebitda": -52.66872748, "debt_to_assets": 0.18876092, "interest_coverage": -10.275708, "current_ratio": 0.66922217, "quick_ratio": 0.36982058, "net_debt": 12088579, "revenue_growth_1y": 0.01779771, "revenue_growth_3y_cagr": 0.43559589, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.16818715, "book_value_growth_1y": 0.12175021, "piotroski_f_score": 8, "altman_z_score": 0.70077979, "earnings_stability_5y": 1.459386, "revenue_stability_5y": 0.536477, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.16, "price_return_3m": -0.51388889, "price_return_6m": -0.80124929, "price_return_9m": -0.88465341, "price_return_12m": -0.88247146, "price_return_12m_ex1m": -0.86008507, "distance_from_52w_high": -0.8960396, "distance_from_52w_low": 0.14754098, "relative_strength": -1.04041251, "local_beta": -0.0012, "volatility_252d": 0.812341, "volatility_60d": 1.954084, "max_drawdown_12m": -0.90940594, "revenue_ttm": 113733490, "gross_profit_ttm": 22936831, "ebit_ttm": -12000948, "ebitda_ttm": -229521, "net_income_ttm": -12011340, "eps_diluted_ttm": -3.29376955, "operating_cash_flow_ttm": -718223, "capital_expenditure_ttm": 4097120, "fcf_ttm": 3378897, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1167895, "cash_and_equivalents": 1518958, "total_current_assets": 12573308, "total_current_liabilities": 18787943, "net_ppe": null, "total_assets": 72088742, "total_debt": 13607537, "total_equity": 7704073, "net_working_capital": -1413560, "book_value_per_share": 2.11262366, "retained_earnings": -13372174, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -14179264, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Defensive", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 55, "quality_composite": 55, "momentum_composite": 55, "growth_composite": 55, "yield_composite": 55, "svqf_composite": 59, "vc1_composite": 55, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 58, "factor_coverage": 0.818, "signal_confidence": 0.771, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.05, "os": 0.42, "value": 0.45, "quality": 0.45, "momentum": 0.45, "confidence": 0.771, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.5591, "momentum_12_1": -0.8601, "complete_fields": { "id": 1871, "ticker_id": 7221, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-04-30", "financials_age_days": 403, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:00.908252+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.05, "market_cap": 3829019.25, "market_cap_usd": 3829019.25, "enterprise_value": 15917598.25, "shares_outstanding": 3646685, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.49701233, "ptbv_ratio": null, "ps_ratio": 0.03366659, "pcf_ratio": null, "pfcf_ratio": 1.13321574, "ev_ebitda": null, "ev_ebit": -1.32636174, "ev_sales": 0.13995524, "ev_fcf": 4.7108859, "earnings_yield": null, "fcf_yield": 0.2122743, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.20167174, "operating_margin": -0.10551815, "net_margin": -0.10560953, "ebitda_margin": -0.00201806, "fcf_margin": 0.0297089, "roe": -1.55908959, "roa": -0.1666188, "roic": -0.45475013, "roc_greenblatt": null, "asset_turnover": 1.57768726, "cash_conversion": -0.28130891, "accruals_ratio": -0.15665576, "sbc_to_revenue": null, "debt_to_equity": 8.37589922, "net_debt_to_ebitda": -52.66872748, "debt_to_assets": 0.18876092, "interest_coverage": -10.275708, "current_ratio": 0.66922217, "quick_ratio": 0.36982058, "net_debt": 12088579, "revenue_growth_1y": 0.01779771, "revenue_growth_3y_cagr": 0.43559589, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.16818715, "book_value_growth_1y": 0.12175021, "piotroski_f_score": 8, "altman_z_score": 0.70077979, "earnings_stability_5y": 1.459386, "revenue_stability_5y": 0.536477, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.16, "price_return_3m": -0.51388889, "price_return_6m": -0.80124929, "price_return_9m": -0.88465341, "price_return_12m": -0.88247146, "price_return_12m_ex1m": -0.86008507, "distance_from_52w_high": -0.8960396, "distance_from_52w_low": 0.14754098, "relative_strength": -1.04041251, "local_beta": -0.0012, "volatility_252d": 0.812341, "volatility_60d": 1.954084, "max_drawdown_12m": -0.90940594, "revenue_ttm": 113733490, "gross_profit_ttm": 22936831, "ebit_ttm": -12000948, "ebitda_ttm": -229521, "net_income_ttm": -12011340, "eps_diluted_ttm": -3.29376955, "operating_cash_flow_ttm": -718223, "capital_expenditure_ttm": 4097120, "fcf_ttm": 3378897, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1167895, "cash_and_equivalents": 1518958, "total_current_assets": 12573308, "total_current_liabilities": 18787943, "net_ppe": null, "total_assets": 72088742, "total_debt": 13607537, "total_equity": 7704073, "net_working_capital": -1413560, "book_value_per_share": 2.11262366, "retained_earnings": -13372174, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -14179264, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Defensive", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 55, "quality_composite": 55, "momentum_composite": 55, "growth_composite": 55, "yield_composite": 55, "svqf_composite": 59, "vc1_composite": 55, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 58, "factor_coverage": 0.818, "signal_confidence": 0.771, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "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": "2025-04-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "income_statement": { "revenue": 124217480, "cost_of_revenue": 97874929, "gross_profit": 26342551, "ebit": -1265006, "ebitda": -229521, "pretax_income": 1094898, "tax_provision": 173989, "net_income": 1169273, "net_income_to_common": 1169273, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 775360, "total_current_assets": 12925135, "total_assets": 77362889, "short_term_debt": 10582146, "long_term_debt": 3893003, "total_debt": 14475149, "total_liabilities": 65722860, "total_equity": 11667269, "shares_outstanding": 1774827, "goodwill_and_intangibles": 22302661 }, "cash_flow": { "operating_cash_flow": 4756130, "capital_expenditure": 175355, "free_cash_flow": 4931485, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124879, "ticker_id": 7221, "period_end_date": "2025-04-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1265006", "ebitda": "-229521", "netIncome": "1169273", "grossProfit": "26342551", "depreciation": "None", "totalRevenue": "124217480", "costOfRevenue": "97874929", "interestIncome": "None", "incomeBeforeTax": "1094898", "interestExpense": "1167895", "operatingIncome": "-1265006", "fiscalDateEnding": "2025-04-30", "incomeTaxExpense": "173989", "reportedCurrency": "USD", "netInterestIncome": "-1167895", "nonInterestIncome": "None", "operatingExpenses": "27607557", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97874929", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1035485", "sellingGeneralAndAdministrative": "7888721", "netIncomeFromContinuingOperations": "920909" }, "balance": { "goodwill": "14882849", "inventory": "5754924", "commonStock": "1969", "currentDebt": "None", "investments": "None", "totalAssets": "77362889", "longTermDebt": "3893003", "shortTermDebt": "10582146", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-04-30", "intangibleAssets": "7419812", "reportedCurrency": "USD", "retainedEarnings": "-1648223", "totalLiabilities": "65722860", "otherCurrentAssets": "2439482", "totalCurrentAssets": "12925135", "currentLongTermDebt": "6395953", "longTermInvestments": "1086158", "shortTermInvestments": "None", "currentNetReceivables": "3955369", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64437754", "currentAccountsPayable": "7986255", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "51239036", "totalShareholderEquity": "11667269", "capitalLeaseObligations": "40950080", "otherCurrentLiabilities": "2660592", "totalCurrentLiabilities": "22746598", "otherNonCurrentLiabilities": "131228", "totalNonCurrentLiabilities": "42976262", "cashAndShortTermInvestments": "775360", "commonStockSharesOutstanding": "1774827", "intangibleAssetsExcludingGoodwill": "7419812", "cashAndCashEquivalentsAtCarryingValue": "775360", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "920909", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-04-30", "reportedCurrency": "USD", "changeInInventory": "770431", "operatingCashflow": "4756130", "capitalExpenditures": "175355", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5818814", "cashflowFromInvestment": "-237355", "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": "1035485", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 124217480, "cost_of_revenue": 97874929, "gross_profit": 26342551, "research_and_development": null, "selling_general_admin": 7888721, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1265006, "depreciation_amortisation": 1035485, "ebitda": -229521, "interest_expense": 1167895, "interest_income": null, "other_non_operating": null, "pretax_income": 1094898, "tax_provision": 173989, "effective_tax_rate": null, "net_income": 1169273, "net_income_continuing_ops": 920909, "net_income_to_common": 1169273, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 775360, "short_term_investments": null, "net_receivables": 3955369, "inventory": 5754924, "other_current_assets": null, "total_current_assets": 12925135, "net_ppe": null, "goodwill": 14882849, "intangible_assets": 7419812, "goodwill_and_intangibles": 22302661, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 64437754, "total_assets": 77362889, "short_term_debt": 10582146, "accounts_payable": 7986255, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22746598, "long_term_debt": 3893003, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 42976262, "total_liabilities": 65722860, "total_debt": 14475149, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1648223, "total_equity": 11667269, "shares_outstanding": 1774827, "operating_cash_flow": 4756130, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 175355, "acquisitions": null, "other_investing": null, "investing_cash_flow": -237355, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5818814, "free_cash_flow": 4931485, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1265006", "ebitda": "-229521", "netIncome": "1169273", "grossProfit": "26342551", "depreciation": "None", "totalRevenue": "124217480", "costOfRevenue": "97874929", "interestIncome": "None", "incomeBeforeTax": "1094898", "interestExpense": "1167895", "operatingIncome": "-1265006", "fiscalDateEnding": "2025-04-30", "incomeTaxExpense": "173989", "reportedCurrency": "USD", "netInterestIncome": "-1167895", "nonInterestIncome": "None", "operatingExpenses": "27607557", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97874929", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1035485", "sellingGeneralAndAdministrative": "7888721", "netIncomeFromContinuingOperations": "920909" }, "balance": { "goodwill": "14882849", "inventory": "5754924", "commonStock": "1969", "currentDebt": "None", "investments": "None", "totalAssets": "77362889", "longTermDebt": "3893003", "shortTermDebt": "10582146", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-04-30", "intangibleAssets": "7419812", "reportedCurrency": "USD", "retainedEarnings": "-1648223", "totalLiabilities": "65722860", "otherCurrentAssets": "2439482", "totalCurrentAssets": "12925135", "currentLongTermDebt": "6395953", "longTermInvestments": "1086158", "shortTermInvestments": "None", "currentNetReceivables": "3955369", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64437754", "currentAccountsPayable": "7986255", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "51239036", "totalShareholderEquity": "11667269", "capitalLeaseObligations": "40950080", "otherCurrentLiabilities": "2660592", "totalCurrentLiabilities": "22746598", "otherNonCurrentLiabilities": "131228", "totalNonCurrentLiabilities": "42976262", "cashAndShortTermInvestments": "775360", "commonStockSharesOutstanding": "1774827", "intangibleAssetsExcludingGoodwill": "7419812", "cashAndCashEquivalentsAtCarryingValue": "775360", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "920909", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-04-30", "reportedCurrency": "USD", "changeInInventory": "770431", "operatingCashflow": "4756130", "capitalExpenditures": "175355", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5818814", "cashflowFromInvestment": "-237355", "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": "1035485", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-04-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "income_statement": { "revenue": 58043161, "cost_of_revenue": 46422064, "gross_profit": 11621097, "ebit": -2704006, "ebitda": -2242138, "pretax_income": -2946467, "tax_provision": 440562, "net_income": -3340206, "net_income_to_common": -3340206, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2074298, "total_current_assets": 11912268, "total_assets": 82412286, "short_term_debt": 19377286, "long_term_debt": 2496201, "total_debt": 21873487, "total_liabilities": 71693166, "total_equity": 10497997, "shares_outstanding": 1791387, "goodwill_and_intangibles": 24936058 }, "cash_flow": { "operating_cash_flow": -3503146, "capital_expenditure": 3332132, "free_cash_flow": -171014, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124884, "ticker_id": 7221, "period_end_date": "2024-04-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2704006", "ebitda": "-2242138", "netIncome": "-3340206", "grossProfit": "11621097", "depreciation": "None", "totalRevenue": "58043161", "costOfRevenue": "46422064", "interestIncome": "None", "incomeBeforeTax": "-2946467", "interestExpense": "124260", "operatingIncome": "-2704006", "fiscalDateEnding": "2024-04-30", "incomeTaxExpense": "440562", "reportedCurrency": "USD", "netInterestIncome": "-124260", "nonInterestIncome": "None", "operatingExpenses": "14325103", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46422064", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "461868", "sellingGeneralAndAdministrative": "4169275", "netIncomeFromContinuingOperations": "-3387029" }, "balance": { "goodwill": "16957147", "inventory": "6802255", "commonStock": "1969", "currentDebt": "None", "investments": "None", "totalAssets": "82412286", "longTermDebt": "2496201", "shortTermDebt": "19377286", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-04-30", "intangibleAssets": "7978911", "reportedCurrency": "USD", "retainedEarnings": "-2817495", "totalLiabilities": "71693166", "otherCurrentAssets": "4503396", "totalCurrentAssets": "11912268", "currentLongTermDebt": "15288608", "longTermInvestments": "1539898", "shortTermInvestments": "1101", "currentNetReceivables": "605516", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "70500018", "currentAccountsPayable": "5394423", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "60888739", "totalShareholderEquity": "10497997", "capitalLeaseObligations": "43103930", "otherCurrentLiabilities": "2975789", "totalCurrentLiabilities": "28769196", "otherNonCurrentLiabilities": "125114", "totalNonCurrentLiabilities": "42923970", "cashAndShortTermInvestments": "2074298", "commonStockSharesOutstanding": "1791387", "intangibleAssetsExcludingGoodwill": "7978911", "cashAndCashEquivalentsAtCarryingValue": "2074298", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3387029", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-04-30", "reportedCurrency": "USD", "changeInInventory": "914356", "operatingCashflow": "-3503146", "capitalExpenditures": "3332132", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13140512", "cashflowFromInvestment": "-12207132", "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": "461868", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 58043161, "cost_of_revenue": 46422064, "gross_profit": 11621097, "research_and_development": null, "selling_general_admin": 4169275, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2704006, "depreciation_amortisation": 461868, "ebitda": -2242138, "interest_expense": 124260, "interest_income": null, "other_non_operating": null, "pretax_income": -2946467, "tax_provision": 440562, "effective_tax_rate": null, "net_income": -3340206, "net_income_continuing_ops": -3387029, "net_income_to_common": -3340206, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2074298, "short_term_investments": 1101, "net_receivables": 605516, "inventory": 6802255, "other_current_assets": null, "total_current_assets": 11912268, "net_ppe": null, "goodwill": 16957147, "intangible_assets": 7978911, "goodwill_and_intangibles": 24936058, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 70500018, "total_assets": 82412286, "short_term_debt": 19377286, "accounts_payable": 5394423, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28769196, "long_term_debt": 2496201, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 42923970, "total_liabilities": 71693166, "total_debt": 21873487, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2817495, "total_equity": 10497997, "shares_outstanding": 1791387, "operating_cash_flow": -3503146, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3332132, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12207132, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13140512, "free_cash_flow": -171014, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2704006", "ebitda": "-2242138", "netIncome": "-3340206", "grossProfit": "11621097", "depreciation": "None", "totalRevenue": "58043161", "costOfRevenue": "46422064", "interestIncome": "None", "incomeBeforeTax": "-2946467", "interestExpense": "124260", "operatingIncome": "-2704006", "fiscalDateEnding": "2024-04-30", "incomeTaxExpense": "440562", "reportedCurrency": "USD", "netInterestIncome": "-124260", "nonInterestIncome": "None", "operatingExpenses": "14325103", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46422064", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "461868", "sellingGeneralAndAdministrative": "4169275", "netIncomeFromContinuingOperations": "-3387029" }, "balance": { "goodwill": "16957147", "inventory": "6802255", "commonStock": "1969", "currentDebt": "None", "investments": "None", "totalAssets": "82412286", "longTermDebt": "2496201", "shortTermDebt": "19377286", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-04-30", "intangibleAssets": "7978911", "reportedCurrency": "USD", "retainedEarnings": "-2817495", "totalLiabilities": "71693166", "otherCurrentAssets": "4503396", "totalCurrentAssets": "11912268", "currentLongTermDebt": "15288608", "longTermInvestments": "1539898", "shortTermInvestments": "1101", "currentNetReceivables": "605516", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "70500018", "currentAccountsPayable": "5394423", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "60888739", "totalShareholderEquity": "10497997", "capitalLeaseObligations": "43103930", "otherCurrentLiabilities": "2975789", "totalCurrentLiabilities": "28769196", "otherNonCurrentLiabilities": "125114", "totalNonCurrentLiabilities": "42923970", "cashAndShortTermInvestments": "2074298", "commonStockSharesOutstanding": "1791387", "intangibleAssetsExcludingGoodwill": "7978911", "cashAndCashEquivalentsAtCarryingValue": "2074298", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3387029", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-04-30", "reportedCurrency": "USD", "changeInInventory": "914356", "operatingCashflow": "-3503146", "capitalExpenditures": "3332132", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13140512", "cashflowFromInvestment": "-12207132", "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": "461868", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-04-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "income_statement": { "revenue": 55399112, "cost_of_revenue": 42947952, "gross_profit": 12451160, "ebit": 83650, "ebitda": 454180, "pretax_income": 1975787, "tax_provision": 336486, "net_income": 1251803, "net_income_to_common": 1251803, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2569766, "total_current_assets": 8285797, "total_assets": 34584022, "short_term_debt": 2282010, "long_term_debt": 2561299, "total_debt": 4843309, "total_liabilities": 33791765, "total_equity": 524310, "shares_outstanding": 1850000, "goodwill_and_intangibles": 2419540 }, "cash_flow": { "operating_cash_flow": 484191, "capital_expenditure": 49388, "free_cash_flow": 533579, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124889, "ticker_id": 7221, "period_end_date": "2023-04-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83650", "ebitda": "454180", "netIncome": "1251803", "grossProfit": "12451160", "depreciation": "None", "totalRevenue": "55399112", "costOfRevenue": "42947952", "interestIncome": "42606", "incomeBeforeTax": "1975787", "interestExpense": "None", "operatingIncome": "83647", "fiscalDateEnding": "2023-04-30", "incomeTaxExpense": "336486", "reportedCurrency": "USD", "netInterestIncome": "42606", "nonInterestIncome": "None", "operatingExpenses": "12367513", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42947952", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "370530", "sellingGeneralAndAdministrative": "3887935", "netIncomeFromContinuingOperations": "1639301" }, "balance": { "goodwill": "2222211", "inventory": "2978986", "commonStock": "1600", "currentDebt": "None", "investments": "None", "totalAssets": "34584022", "longTermDebt": "2561299", "shortTermDebt": "2282010", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-04-30", "intangibleAssets": "197329", "reportedCurrency": "USD", "retainedEarnings": "522710", "totalLiabilities": "33791765", "otherCurrentAssets": "1547243", "totalCurrentAssets": "8285797", "currentLongTermDebt": "520828", "longTermInvestments": "203440", "shortTermInvestments": "None", "currentNetReceivables": "1189802", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26298225", "currentAccountsPayable": "3105592", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27555069", "totalShareholderEquity": "524310", "capitalLeaseObligations": "24472942", "otherCurrentLiabilities": "1545713", "totalCurrentLiabilities": "8372661", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25419104", "cashAndShortTermInvestments": "2569766", "commonStockSharesOutstanding": "1850000", "intangibleAssetsExcludingGoodwill": "197329", "cashAndCashEquivalentsAtCarryingValue": "2569766", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1639301", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-04-30", "reportedCurrency": "USD", "changeInInventory": "343513", "operatingCashflow": "484191", "capitalExpenditures": "49388", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-746637", "cashflowFromInvestment": "1860882", "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": "371696", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 55399112, "cost_of_revenue": 42947952, "gross_profit": 12451160, "research_and_development": null, "selling_general_admin": 3887935, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83650, "depreciation_amortisation": 370530, "ebitda": 454180, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 1975787, "tax_provision": 336486, "effective_tax_rate": null, "net_income": 1251803, "net_income_continuing_ops": 1639301, "net_income_to_common": 1251803, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2569766, "short_term_investments": null, "net_receivables": 1189802, "inventory": 2978986, "other_current_assets": null, "total_current_assets": 8285797, "net_ppe": null, "goodwill": 2222211, "intangible_assets": 197329, "goodwill_and_intangibles": 2419540, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26298225, "total_assets": 34584022, "short_term_debt": 2282010, "accounts_payable": 3105592, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8372661, "long_term_debt": 2561299, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25419104, "total_liabilities": 33791765, "total_debt": 4843309, "preferred_stock": null, "minority_interest": null, "retained_earnings": 522710, "total_equity": 524310, "shares_outstanding": 1850000, "operating_cash_flow": 484191, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49388, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1860882, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -746637, "free_cash_flow": 533579, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83650", "ebitda": "454180", "netIncome": "1251803", "grossProfit": "12451160", "depreciation": "None", "totalRevenue": "55399112", "costOfRevenue": "42947952", "interestIncome": "42606", "incomeBeforeTax": "1975787", "interestExpense": "None", "operatingIncome": "83647", "fiscalDateEnding": "2023-04-30", "incomeTaxExpense": "336486", "reportedCurrency": "USD", "netInterestIncome": "42606", "nonInterestIncome": "None", "operatingExpenses": "12367513", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42947952", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "370530", "sellingGeneralAndAdministrative": "3887935", "netIncomeFromContinuingOperations": "1639301" }, "balance": { "goodwill": "2222211", "inventory": "2978986", "commonStock": "1600", "currentDebt": "None", "investments": "None", "totalAssets": "34584022", "longTermDebt": "2561299", "shortTermDebt": "2282010", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-04-30", "intangibleAssets": "197329", "reportedCurrency": "USD", "retainedEarnings": "522710", "totalLiabilities": "33791765", "otherCurrentAssets": "1547243", "totalCurrentAssets": "8285797", "currentLongTermDebt": "520828", "longTermInvestments": "203440", "shortTermInvestments": "None", "currentNetReceivables": "1189802", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26298225", "currentAccountsPayable": "3105592", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27555069", "totalShareholderEquity": "524310", "capitalLeaseObligations": "24472942", "otherCurrentLiabilities": "1545713", "totalCurrentLiabilities": "8372661", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25419104", "cashAndShortTermInvestments": "2569766", "commonStockSharesOutstanding": "1850000", "intangibleAssetsExcludingGoodwill": "197329", "cashAndCashEquivalentsAtCarryingValue": "2569766", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1639301", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-04-30", "reportedCurrency": "USD", "changeInInventory": "343513", "operatingCashflow": "484191", "capitalExpenditures": "49388", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-746637", "cashflowFromInvestment": "1860882", "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": "371696", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-04-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "income_statement": { "revenue": 41984221, "cost_of_revenue": 33697597, "gross_profit": 8286624, "ebit": -826589, "ebitda": -389182, "pretax_income": -627288, "tax_provision": 27738, "net_income": -562744, "net_income_to_common": -562744, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 898061, "total_current_assets": 9057859, "total_assets": 26099794, "short_term_debt": 1564104, "long_term_debt": 2796605, "total_debt": 4360709, "total_liabilities": 26946838, "total_equity": -727493, "shares_outstanding": 1850000, "goodwill_and_intangibles": 15272 }, "cash_flow": { "operating_cash_flow": 1487476, "capital_expenditure": 63787, "free_cash_flow": 1551263, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124894, "ticker_id": 7221, "period_end_date": "2022-04-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-826589", "ebitda": "-389182", "netIncome": "-562744", "grossProfit": "8286624", "depreciation": "None", "totalRevenue": "41984221", "costOfRevenue": "33697597", "interestIncome": "43481", "incomeBeforeTax": "-627288", "interestExpense": "None", "operatingIncome": "-826590", "fiscalDateEnding": "2022-04-30", "incomeTaxExpense": "27738", "reportedCurrency": "USD", "netInterestIncome": "43481", "nonInterestIncome": "None", "operatingExpenses": "9113214", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33697597", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "437407", "sellingGeneralAndAdministrative": "3000721", "netIncomeFromContinuingOperations": "-655026" }, "balance": { "goodwill": "0", "inventory": "2320359", "commonStock": "1600", "currentDebt": "None", "investments": "None", "totalAssets": "26099794", "longTermDebt": "2796605", "shortTermDebt": "1564104", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-04-30", "intangibleAssets": "15272", "reportedCurrency": "USD", "retainedEarnings": "-729093", "totalLiabilities": "26946838", "otherCurrentAssets": "999706", "totalCurrentAssets": "9057859", "currentLongTermDebt": "498252", "longTermInvestments": "203440", "shortTermInvestments": "None", "currentNetReceivables": "4839733", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17041935", "currentAccountsPayable": "3374532", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20913178", "totalShareholderEquity": "-727493", "capitalLeaseObligations": "17618321", "otherCurrentLiabilities": "1758711", "totalCurrentLiabilities": "7542614", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19404224", "cashAndShortTermInvestments": "898061", "commonStockSharesOutstanding": "1850000", "intangibleAssetsExcludingGoodwill": "15272", "cashAndCashEquivalentsAtCarryingValue": "898061", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-655026", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-04-30", "reportedCurrency": "USD", "changeInInventory": "-391258", "operatingCashflow": "1487476", "capitalExpenditures": "63787", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1981297", "cashflowFromInvestment": "-3284997", "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": "437408", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41984221, "cost_of_revenue": 33697597, "gross_profit": 8286624, "research_and_development": null, "selling_general_admin": 3000721, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -826589, "depreciation_amortisation": 437407, "ebitda": -389182, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -627288, "tax_provision": 27738, "effective_tax_rate": null, "net_income": -562744, "net_income_continuing_ops": -655026, "net_income_to_common": -562744, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 898061, "short_term_investments": null, "net_receivables": 4839733, "inventory": 2320359, "other_current_assets": null, "total_current_assets": 9057859, "net_ppe": null, "goodwill": 0, "intangible_assets": 15272, "goodwill_and_intangibles": 15272, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17041935, "total_assets": 26099794, "short_term_debt": 1564104, "accounts_payable": 3374532, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7542614, "long_term_debt": 2796605, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19404224, "total_liabilities": 26946838, "total_debt": 4360709, "preferred_stock": null, "minority_interest": null, "retained_earnings": -729093, "total_equity": -727493, "shares_outstanding": 1850000, "operating_cash_flow": 1487476, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63787, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3284997, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1981297, "free_cash_flow": 1551263, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-826589", "ebitda": "-389182", "netIncome": "-562744", "grossProfit": "8286624", "depreciation": "None", "totalRevenue": "41984221", "costOfRevenue": "33697597", "interestIncome": "43481", "incomeBeforeTax": "-627288", "interestExpense": "None", "operatingIncome": "-826590", "fiscalDateEnding": "2022-04-30", "incomeTaxExpense": "27738", "reportedCurrency": "USD", "netInterestIncome": "43481", "nonInterestIncome": "None", "operatingExpenses": "9113214", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33697597", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "437407", "sellingGeneralAndAdministrative": "3000721", "netIncomeFromContinuingOperations": "-655026" }, "balance": { "goodwill": "0", "inventory": "2320359", "commonStock": "1600", "currentDebt": "None", "investments": "None", "totalAssets": "26099794", "longTermDebt": "2796605", "shortTermDebt": "1564104", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-04-30", "intangibleAssets": "15272", "reportedCurrency": "USD", "retainedEarnings": "-729093", "totalLiabilities": "26946838", "otherCurrentAssets": "999706", "totalCurrentAssets": "9057859", "currentLongTermDebt": "498252", "longTermInvestments": "203440", "shortTermInvestments": "None", "currentNetReceivables": "4839733", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17041935", "currentAccountsPayable": "3374532", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20913178", "totalShareholderEquity": "-727493", "capitalLeaseObligations": "17618321", "otherCurrentLiabilities": "1758711", "totalCurrentLiabilities": "7542614", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19404224", "cashAndShortTermInvestments": "898061", "commonStockSharesOutstanding": "1850000", "intangibleAssetsExcludingGoodwill": "15272", "cashAndCashEquivalentsAtCarryingValue": "898061", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-655026", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-04-30", "reportedCurrency": "USD", "changeInInventory": "-391258", "operatingCashflow": "1487476", "capitalExpenditures": "63787", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1981297", "cashflowFromInvestment": "-3284997", "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": "437408", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-04-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "income_statement": { "revenue": 41195276, "cost_of_revenue": 32884774, "gross_profit": 8310502, "ebit": 553402, "ebitda": 1132276, "pretax_income": 1462845, "tax_provision": 436055, "net_income": 904079, "net_income_to_common": 904079, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 714285, "total_current_assets": 4891643, "total_assets": 23262302, "short_term_debt": 1308165, "long_term_debt": 1073767, "total_debt": 2381932, "total_liabilities": 23454320, "total_equity": -164749, "shares_outstanding": 1850000, "goodwill_and_intangibles": 10030 }, "cash_flow": { "operating_cash_flow": 1109133, "capital_expenditure": 37153, "free_cash_flow": 1146286, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124896, "ticker_id": 7221, "period_end_date": "2021-04-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "553402", "ebitda": "1132276", "netIncome": "904079", "grossProfit": "8310502", "depreciation": "None", "totalRevenue": "41195276", "costOfRevenue": "32884774", "interestIncome": "None", "incomeBeforeTax": "1462845", "interestExpense": "59209", "operatingIncome": "553402", "fiscalDateEnding": "2021-04-30", "incomeTaxExpense": "436055", "reportedCurrency": "USD", "netInterestIncome": "-59209", "nonInterestIncome": "None", "operatingExpenses": "7757100", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32884774", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "578874", "sellingGeneralAndAdministrative": "1751562", "netIncomeFromContinuingOperations": "1026790" }, "balance": { "goodwill": "None", "inventory": "1944364", "commonStock": "1600", "currentDebt": "None", "investments": "None", "totalAssets": "23262302", "longTermDebt": "1073767", "shortTermDebt": "1308165", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-04-30", "intangibleAssets": "10030", "reportedCurrency": "USD", "retainedEarnings": "-166349", "totalLiabilities": "23454320", "otherCurrentAssets": "4858", "totalCurrentAssets": "4891643", "currentLongTermDebt": "304619", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "2228136", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18370659", "currentAccountsPayable": "1943145", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19966570", "totalShareholderEquity": "-164749", "capitalLeaseObligations": "18588184", "otherCurrentLiabilities": "866341", "totalCurrentLiabilities": "4735365", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18718955", "cashAndShortTermInvestments": "714285", "commonStockSharesOutstanding": "1850000", "intangibleAssetsExcludingGoodwill": "10030", "cashAndCashEquivalentsAtCarryingValue": "714285", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1026790", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-04-30", "reportedCurrency": "USD", "changeInInventory": "-420013", "operatingCashflow": "1109133", "capitalExpenditures": "37153", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-650994", "cashflowFromInvestment": "-1226213", "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": "578874", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41195276, "cost_of_revenue": 32884774, "gross_profit": 8310502, "research_and_development": null, "selling_general_admin": 1751562, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 553402, "depreciation_amortisation": 578874, "ebitda": 1132276, "interest_expense": 59209, "interest_income": null, "other_non_operating": null, "pretax_income": 1462845, "tax_provision": 436055, "effective_tax_rate": null, "net_income": 904079, "net_income_continuing_ops": 1026790, "net_income_to_common": 904079, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 714285, "short_term_investments": null, "net_receivables": 2228136, "inventory": 1944364, "other_current_assets": null, "total_current_assets": 4891643, "net_ppe": null, "goodwill": null, "intangible_assets": 10030, "goodwill_and_intangibles": 10030, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18370659, "total_assets": 23262302, "short_term_debt": 1308165, "accounts_payable": 1943145, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4735365, "long_term_debt": 1073767, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18718955, "total_liabilities": 23454320, "total_debt": 2381932, "preferred_stock": null, "minority_interest": null, "retained_earnings": -166349, "total_equity": -164749, "shares_outstanding": 1850000, "operating_cash_flow": 1109133, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37153, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1226213, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -650994, "free_cash_flow": 1146286, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "553402", "ebitda": "1132276", "netIncome": "904079", "grossProfit": "8310502", "depreciation": "None", "totalRevenue": "41195276", "costOfRevenue": "32884774", "interestIncome": "None", "incomeBeforeTax": "1462845", "interestExpense": "59209", "operatingIncome": "553402", "fiscalDateEnding": "2021-04-30", "incomeTaxExpense": "436055", "reportedCurrency": "USD", "netInterestIncome": "-59209", "nonInterestIncome": "None", "operatingExpenses": "7757100", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32884774", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "578874", "sellingGeneralAndAdministrative": "1751562", "netIncomeFromContinuingOperations": "1026790" }, "balance": { "goodwill": "None", "inventory": "1944364", "commonStock": "1600", "currentDebt": "None", "investments": "None", "totalAssets": "23262302", "longTermDebt": "1073767", "shortTermDebt": "1308165", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-04-30", "intangibleAssets": "10030", "reportedCurrency": "USD", "retainedEarnings": "-166349", "totalLiabilities": "23454320", "otherCurrentAssets": "4858", "totalCurrentAssets": "4891643", "currentLongTermDebt": "304619", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "2228136", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18370659", "currentAccountsPayable": "1943145", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19966570", "totalShareholderEquity": "-164749", "capitalLeaseObligations": "18588184", "otherCurrentLiabilities": "866341", "totalCurrentLiabilities": "4735365", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18718955", "cashAndShortTermInvestments": "714285", "commonStockSharesOutstanding": "1850000", "intangibleAssetsExcludingGoodwill": "10030", "cashAndCashEquivalentsAtCarryingValue": "714285", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1026790", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-04-30", "reportedCurrency": "USD", "changeInInventory": "-420013", "operatingCashflow": "1109133", "capitalExpenditures": "37153", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-650994", "cashflowFromInvestment": "-1226213", "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": "578874", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-01-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "income_statement": { "revenue": 29544900, "cost_of_revenue": 22002534, "gross_profit": 7542366, "ebit": -2818173, "ebitda": -2599272, "pretax_income": -5161452, "tax_provision": 50393, "net_income": -5214676, "net_income_to_common": -5214676, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1518958, "total_current_assets": 12573308, "total_assets": 72088742, "short_term_debt": 6320033, "long_term_debt": 7287504, "total_debt": 13607537, "total_liabilities": 64528539, "total_equity": 7704073, "shares_outstanding": 3646685, "goodwill_and_intangibles": 21883337 }, "cash_flow": { "operating_cash_flow": 1548269, "capital_expenditure": 2038096, "free_cash_flow": 3586365, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124875, "ticker_id": 7221, "period_end_date": "2026-01-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2818173", "ebitda": "-2599272", "netIncome": "-5214676", "grossProfit": "7542366", "depreciation": "None", "totalRevenue": "29544900", "costOfRevenue": "22002534", "interestIncome": "None", "incomeBeforeTax": "-5161452", "interestExpense": "718833", "operatingIncome": "-2818173", "fiscalDateEnding": "2026-01-31", "incomeTaxExpense": "50393", "reportedCurrency": "USD", "netInterestIncome": "-718833", "nonInterestIncome": "None", "operatingExpenses": "10360539", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22002534", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "218901", "sellingGeneralAndAdministrative": "6000170", "netIncomeFromContinuingOperations": "-5211845" }, "balance": { "goodwill": "14882849", "inventory": "5625140", "commonStock": "2616", "currentDebt": "None", "investments": "None", "totalAssets": "72088742", "longTermDebt": "7287504", "shortTermDebt": "6320033", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-01-31", "intangibleAssets": "7000488", "reportedCurrency": "USD", "retainedEarnings": "-13372174", "totalLiabilities": "64528539", "otherCurrentAssets": "4660342", "totalCurrentAssets": "12573308", "currentLongTermDebt": "2852719", "longTermInvestments": "162665", "shortTermInvestments": "None", "currentNetReceivables": "768868", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59515434", "currentAccountsPayable": "7824467", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47496378", "totalShareholderEquity": "7704073", "capitalLeaseObligations": "37356155", "otherCurrentLiabilities": "3712390", "totalCurrentLiabilities": "18787943", "otherNonCurrentLiabilities": "126512", "totalNonCurrentLiabilities": "45740596", "cashAndShortTermInvestments": "1518958", "commonStockSharesOutstanding": "3646685", "intangibleAssetsExcludingGoodwill": "7000488", "cashAndCashEquivalentsAtCarryingValue": "1518958", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5212044", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-01-31", "reportedCurrency": "USD", "changeInInventory": "527809", "operatingCashflow": "1548269", "capitalExpenditures": "2038096", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-513671", "cashflowFromInvestment": "-881017", "stockBasedCompensation": "846325", "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": "219482", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29544900, "cost_of_revenue": 22002534, "gross_profit": 7542366, "research_and_development": null, "selling_general_admin": 6000170, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2818173, "depreciation_amortisation": 218901, "ebitda": -2599272, "interest_expense": 718833, "interest_income": null, "other_non_operating": null, "pretax_income": -5161452, "tax_provision": 50393, "effective_tax_rate": null, "net_income": -5214676, "net_income_continuing_ops": -5211845, "net_income_to_common": -5214676, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1518958, "short_term_investments": null, "net_receivables": 768868, "inventory": 5625140, "other_current_assets": null, "total_current_assets": 12573308, "net_ppe": null, "goodwill": 14882849, "intangible_assets": 7000488, "goodwill_and_intangibles": 21883337, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 59515434, "total_assets": 72088742, "short_term_debt": 6320033, "accounts_payable": 7824467, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18787943, "long_term_debt": 7287504, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 45740596, "total_liabilities": 64528539, "total_debt": 13607537, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13372174, "total_equity": 7704073, "shares_outstanding": 3646685, "operating_cash_flow": 1548269, "stock_based_compensation": 846325, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2038096, "acquisitions": null, "other_investing": null, "investing_cash_flow": -881017, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -513671, "free_cash_flow": 3586365, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2818173", "ebitda": "-2599272", "netIncome": "-5214676", "grossProfit": "7542366", "depreciation": "None", "totalRevenue": "29544900", "costOfRevenue": "22002534", "interestIncome": "None", "incomeBeforeTax": "-5161452", "interestExpense": "718833", "operatingIncome": "-2818173", "fiscalDateEnding": "2026-01-31", "incomeTaxExpense": "50393", "reportedCurrency": "USD", "netInterestIncome": "-718833", "nonInterestIncome": "None", "operatingExpenses": "10360539", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22002534", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "218901", "sellingGeneralAndAdministrative": "6000170", "netIncomeFromContinuingOperations": "-5211845" }, "balance": { "goodwill": "14882849", "inventory": "5625140", "commonStock": "2616", "currentDebt": "None", "investments": "None", "totalAssets": "72088742", "longTermDebt": "7287504", "shortTermDebt": "6320033", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-01-31", "intangibleAssets": "7000488", "reportedCurrency": "USD", "retainedEarnings": "-13372174", "totalLiabilities": "64528539", "otherCurrentAssets": "4660342", "totalCurrentAssets": "12573308", "currentLongTermDebt": "2852719", "longTermInvestments": "162665", "shortTermInvestments": "None", "currentNetReceivables": "768868", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59515434", "currentAccountsPayable": "7824467", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47496378", "totalShareholderEquity": "7704073", "capitalLeaseObligations": "37356155", "otherCurrentLiabilities": "3712390", "totalCurrentLiabilities": "18787943", "otherNonCurrentLiabilities": "126512", "totalNonCurrentLiabilities": "45740596", "cashAndShortTermInvestments": "1518958", "commonStockSharesOutstanding": "3646685", "intangibleAssetsExcludingGoodwill": "7000488", "cashAndCashEquivalentsAtCarryingValue": "1518958", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5212044", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-01-31", "reportedCurrency": "USD", "changeInInventory": "527809", "operatingCashflow": "1548269", "capitalExpenditures": "2038096", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-513671", "cashflowFromInvestment": "-881017", "stockBasedCompensation": "846325", "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": "219482", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-10-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "income_statement": { "revenue": 27624503, "cost_of_revenue": 21172664, "gross_profit": 6451839, "ebit": -4681279, "ebitda": -4460519, "pretax_income": -5301599, "tax_provision": -88676, "net_income": -4967742, "net_income_to_common": -4967742, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1365377, "total_current_assets": 14135786, "total_assets": 75439211, "short_term_debt": 6263900, "long_term_debt": 7655397, "total_debt": 13919297, "total_liabilities": 63967446, "total_equity": 11618267, "shares_outstanding": 2552157, "goodwill_and_intangibles": 22023111 }, "cash_flow": { "operating_cash_flow": -1723180, "capital_expenditure": 2037096, "free_cash_flow": 313916, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124876, "ticker_id": 7221, "period_end_date": "2025-10-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4681279", "ebitda": "-4460519", "netIncome": "-4967742", "grossProfit": "6451839", "depreciation": "None", "totalRevenue": "27624503", "costOfRevenue": "21172664", "interestIncome": "None", "incomeBeforeTax": "-5301599", "interestExpense": "620320", "operatingIncome": "-1357019", "fiscalDateEnding": "2025-10-31", "incomeTaxExpense": "-88676", "reportedCurrency": "USD", "netInterestIncome": "-620320", "nonInterestIncome": "None", "operatingExpenses": "7808858", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21172664", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220760", "sellingGeneralAndAdministrative": "3010952", "netIncomeFromContinuingOperations": "-5212923" }, "balance": { "goodwill": "14882849", "inventory": "6121836", "commonStock": "2447", "currentDebt": "None", "investments": "None", "totalAssets": "75439211", "longTermDebt": "7655397", "shortTermDebt": "6263900", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-10-31", "intangibleAssets": "7140262", "reportedCurrency": "USD", "retainedEarnings": "-8157498", "totalLiabilities": "63967446", "otherCurrentAssets": "2852157", "totalCurrentAssets": "14135786", "currentLongTermDebt": "2816080", "longTermInvestments": "237665", "shortTermInvestments": "None", "currentNetReceivables": "3796416", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61303425", "currentAccountsPayable": "8004136", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "48245731", "totalShareholderEquity": "11618267", "capitalLeaseObligations": "37774254", "otherCurrentLiabilities": "2418485", "totalCurrentLiabilities": "18325098", "otherNonCurrentLiabilities": "130028", "totalNonCurrentLiabilities": "45642348", "cashAndShortTermInvestments": "1365377", "commonStockSharesOutstanding": "2552157", "intangibleAssetsExcludingGoodwill": "7140262", "cashAndCashEquivalentsAtCarryingValue": "1365377", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4971886", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-10-31", "reportedCurrency": "USD", "changeInInventory": "-237446", "operatingCashflow": "-1723180", "capitalExpenditures": "2037096", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4054851", "cashflowFromInvestment": "-2037096", "stockBasedCompensation": "1075730", "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": "220760", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27624503, "cost_of_revenue": 21172664, "gross_profit": 6451839, "research_and_development": null, "selling_general_admin": 3010952, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4681279, "depreciation_amortisation": 220760, "ebitda": -4460519, "interest_expense": 620320, "interest_income": null, "other_non_operating": null, "pretax_income": -5301599, "tax_provision": -88676, "effective_tax_rate": null, "net_income": -4967742, "net_income_continuing_ops": -5212923, "net_income_to_common": -4967742, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1365377, "short_term_investments": null, "net_receivables": 3796416, "inventory": 6121836, "other_current_assets": null, "total_current_assets": 14135786, "net_ppe": null, "goodwill": 14882849, "intangible_assets": 7140262, "goodwill_and_intangibles": 22023111, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 61303425, "total_assets": 75439211, "short_term_debt": 6263900, "accounts_payable": 8004136, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18325098, "long_term_debt": 7655397, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 45642348, "total_liabilities": 63967446, "total_debt": 13919297, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8157498, "total_equity": 11618267, "shares_outstanding": 2552157, "operating_cash_flow": -1723180, "stock_based_compensation": 1075730, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2037096, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2037096, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4054851, "free_cash_flow": 313916, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4681279", "ebitda": "-4460519", "netIncome": "-4967742", "grossProfit": "6451839", "depreciation": "None", "totalRevenue": "27624503", "costOfRevenue": "21172664", "interestIncome": "None", "incomeBeforeTax": "-5301599", "interestExpense": "620320", "operatingIncome": "-1357019", "fiscalDateEnding": "2025-10-31", "incomeTaxExpense": "-88676", "reportedCurrency": "USD", "netInterestIncome": "-620320", "nonInterestIncome": "None", "operatingExpenses": "7808858", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21172664", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220760", "sellingGeneralAndAdministrative": "3010952", "netIncomeFromContinuingOperations": "-5212923" }, "balance": { "goodwill": "14882849", "inventory": "6121836", "commonStock": "2447", "currentDebt": "None", "investments": "None", "totalAssets": "75439211", "longTermDebt": "7655397", "shortTermDebt": "6263900", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-10-31", "intangibleAssets": "7140262", "reportedCurrency": "USD", "retainedEarnings": "-8157498", "totalLiabilities": "63967446", "otherCurrentAssets": "2852157", "totalCurrentAssets": "14135786", "currentLongTermDebt": "2816080", "longTermInvestments": "237665", "shortTermInvestments": "None", "currentNetReceivables": "3796416", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61303425", "currentAccountsPayable": "8004136", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "48245731", "totalShareholderEquity": "11618267", "capitalLeaseObligations": "37774254", "otherCurrentLiabilities": "2418485", "totalCurrentLiabilities": "18325098", "otherNonCurrentLiabilities": "130028", "totalNonCurrentLiabilities": "45642348", "cashAndShortTermInvestments": "1365377", "commonStockSharesOutstanding": "2552157", "intangibleAssetsExcludingGoodwill": "7140262", "cashAndCashEquivalentsAtCarryingValue": "1365377", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4971886", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-10-31", "reportedCurrency": "USD", "changeInInventory": "-237446", "operatingCashflow": "-1723180", "capitalExpenditures": "2037096", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4054851", "cashflowFromInvestment": "-2037096", "stockBasedCompensation": "1075730", "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": "220760", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-07-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "income_statement": { "revenue": 27165134, "cost_of_revenue": 20606000, "gross_profit": 6559134, "ebit": 184215, "ebitda": 404974, "pretax_income": -510609, "tax_provision": 320543, "net_income": -1541533, "net_income_to_common": -1541533, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1070802, "total_current_assets": 13335948, "total_assets": 73339754, "short_term_debt": 11798979, "long_term_debt": 3555660, "total_debt": 15354639, "total_liabilities": 63356376, "total_equity": 10125736, "shares_outstanding": 2186439, "goodwill_and_intangibles": 22162886 }, "cash_flow": { "operating_cash_flow": 1086701, "capital_expenditure": 1000, "free_cash_flow": 1087701, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124877, "ticker_id": 7221, "period_end_date": "2025-07-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "184215", "ebitda": "404974", "netIncome": "-1541533", "grossProfit": "6559134", "depreciation": "None", "totalRevenue": "27165134", "costOfRevenue": "20606000", "interestIncome": "None", "incomeBeforeTax": "-510609", "interestExpense": "652409", "operatingIncome": "184215", "fiscalDateEnding": "2025-07-31", "incomeTaxExpense": "320543", "reportedCurrency": "USD", "netInterestIncome": "-652409", "nonInterestIncome": "None", "operatingExpenses": "6374919", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20606000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220759", "sellingGeneralAndAdministrative": "1607830", "netIncomeFromContinuingOperations": "-831152" }, "balance": { "goodwill": "14882849", "inventory": "5890473", "commonStock": "1969", "currentDebt": "None", "investments": "None", "totalAssets": "73339754", "longTermDebt": "3555660", "shortTermDebt": "11798979", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-07-31", "intangibleAssets": "7280037", "reportedCurrency": "USD", "retainedEarnings": "-3189756", "totalLiabilities": "63356376", "otherCurrentAssets": "4031974", "totalCurrentAssets": "13335948", "currentLongTermDebt": "6387507", "longTermInvestments": "237665", "shortTermInvestments": "None", "currentNetReceivables": "2342699", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "60003806", "currentAccountsPayable": "8480452", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "45666411", "totalShareholderEquity": "10125736", "capitalLeaseObligations": "38182114", "otherCurrentLiabilities": "1099360", "totalCurrentLiabilities": "23119707", "otherNonCurrentLiabilities": "130028", "totalNonCurrentLiabilities": "40236669", "cashAndShortTermInvestments": "1070802", "commonStockSharesOutstanding": "2186439", "intangibleAssetsExcludingGoodwill": "7280037", "cashAndCashEquivalentsAtCarryingValue": "1070802", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1656651", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-07-31", "reportedCurrency": "USD", "changeInInventory": "-394209", "operatingCashflow": "1086701", "capitalExpenditures": "1000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-790259", "cashflowFromInvestment": "-1000", "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": "220759", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27165134, "cost_of_revenue": 20606000, "gross_profit": 6559134, "research_and_development": null, "selling_general_admin": 1607830, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 184215, "depreciation_amortisation": 220759, "ebitda": 404974, "interest_expense": 652409, "interest_income": null, "other_non_operating": null, "pretax_income": -510609, "tax_provision": 320543, "effective_tax_rate": null, "net_income": -1541533, "net_income_continuing_ops": -831152, "net_income_to_common": -1541533, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1070802, "short_term_investments": null, "net_receivables": 2342699, "inventory": 5890473, "other_current_assets": null, "total_current_assets": 13335948, "net_ppe": null, "goodwill": 14882849, "intangible_assets": 7280037, "goodwill_and_intangibles": 22162886, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 60003806, "total_assets": 73339754, "short_term_debt": 11798979, "accounts_payable": 8480452, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23119707, "long_term_debt": 3555660, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 40236669, "total_liabilities": 63356376, "total_debt": 15354639, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3189756, "total_equity": 10125736, "shares_outstanding": 2186439, "operating_cash_flow": 1086701, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -790259, "free_cash_flow": 1087701, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "184215", "ebitda": "404974", "netIncome": "-1541533", "grossProfit": "6559134", "depreciation": "None", "totalRevenue": "27165134", "costOfRevenue": "20606000", "interestIncome": "None", "incomeBeforeTax": "-510609", "interestExpense": "652409", "operatingIncome": "184215", "fiscalDateEnding": "2025-07-31", "incomeTaxExpense": "320543", "reportedCurrency": "USD", "netInterestIncome": "-652409", "nonInterestIncome": "None", "operatingExpenses": "6374919", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20606000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220759", "sellingGeneralAndAdministrative": "1607830", "netIncomeFromContinuingOperations": "-831152" }, "balance": { "goodwill": "14882849", "inventory": "5890473", "commonStock": "1969", "currentDebt": "None", "investments": "None", "totalAssets": "73339754", "longTermDebt": "3555660", "shortTermDebt": "11798979", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-07-31", "intangibleAssets": "7280037", "reportedCurrency": "USD", "retainedEarnings": "-3189756", "totalLiabilities": "63356376", "otherCurrentAssets": "4031974", "totalCurrentAssets": "13335948", "currentLongTermDebt": "6387507", "longTermInvestments": "237665", "shortTermInvestments": "None", "currentNetReceivables": "2342699", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "60003806", "currentAccountsPayable": "8480452", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "45666411", "totalShareholderEquity": "10125736", "capitalLeaseObligations": "38182114", "otherCurrentLiabilities": "1099360", "totalCurrentLiabilities": "23119707", "otherNonCurrentLiabilities": "130028", "totalNonCurrentLiabilities": "40236669", "cashAndShortTermInvestments": "1070802", "commonStockSharesOutstanding": "2186439", "intangibleAssetsExcludingGoodwill": "7280037", "cashAndCashEquivalentsAtCarryingValue": "1070802", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1656651", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-07-31", "reportedCurrency": "USD", "changeInInventory": "-394209", "operatingCashflow": "1086701", "capitalExpenditures": "1000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-790259", "cashflowFromInvestment": "-1000", "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": "220759", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-04-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "income_statement": { "revenue": 29398953, "cost_of_revenue": 27015461, "gross_profit": 2383492, "ebit": -4685711, "ebitda": null, "pretax_income": -1409738, "tax_provision": null, "net_income": -287389, "net_income_to_common": -287389, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 775360, "total_current_assets": 12925135, "total_assets": 77362889, "short_term_debt": null, "long_term_debt": 3893003, "total_debt": 3893003, "total_liabilities": 65722860, "total_equity": 11667269, "shares_outstanding": 1969047, "goodwill_and_intangibles": 22302661 }, "cash_flow": { "operating_cash_flow": -1630013, "capital_expenditure": 20928, "free_cash_flow": -1609085, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124878, "ticker_id": 7221, "period_end_date": "2025-04-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-287389", "grossProfit": "2383492", "depreciation": "None", "totalRevenue": "29398953", "costOfRevenue": "27015461", "interestIncome": "None", "incomeBeforeTax": "-1409738", "interestExpense": "None", "operatingIncome": "-4685711", "fiscalDateEnding": "2025-04-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-473069", "nonInterestIncome": "None", "operatingExpenses": "34084664", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27015461", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "7069203", "netIncomeFromContinuingOperations": "-375987" }, "balance": { "goodwill": "14882849", "inventory": "5754924", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "77362889", "longTermDebt": "3893003", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-04-30", "intangibleAssets": "7419812", "reportedCurrency": "USD", "retainedEarnings": "-1648223", "totalLiabilities": "65722860", "otherCurrentAssets": "None", "totalCurrentAssets": "12925135", "currentLongTermDebt": "6395953", "longTermInvestments": "1086158", "shortTermInvestments": "None", "currentNetReceivables": "3131431", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64437754", "currentAccountsPayable": "8522628", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "11667269", "capitalLeaseObligations": "40950080", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "22746598", "otherNonCurrentLiabilities": "131228", "totalNonCurrentLiabilities": "42976262", "cashAndShortTermInvestments": "775360", "commonStockSharesOutstanding": "1969047", "intangibleAssetsExcludingGoodwill": "7419812", "cashAndCashEquivalentsAtCarryingValue": "775360", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-287389", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-04-30", "reportedCurrency": "USD", "changeInInventory": "4967563", "operatingCashflow": "-1630013", "capitalExpenditures": "20928", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93354", "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": "255892", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29398953, "cost_of_revenue": 27015461, "gross_profit": 2383492, "research_and_development": null, "selling_general_admin": 7069203, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4685711, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1409738, "tax_provision": null, "effective_tax_rate": null, "net_income": -287389, "net_income_continuing_ops": -375987, "net_income_to_common": -287389, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 775360, "short_term_investments": null, "net_receivables": 3131431, "inventory": 5754924, "other_current_assets": null, "total_current_assets": 12925135, "net_ppe": null, "goodwill": 14882849, "intangible_assets": 7419812, "goodwill_and_intangibles": 22302661, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 64437754, "total_assets": 77362889, "short_term_debt": null, "accounts_payable": 8522628, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22746598, "long_term_debt": 3893003, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 42976262, "total_liabilities": 65722860, "total_debt": 3893003, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1648223, "total_equity": 11667269, "shares_outstanding": 1969047, "operating_cash_flow": -1630013, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20928, "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": -93354, "free_cash_flow": -1609085, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-287389", "grossProfit": "2383492", "depreciation": "None", "totalRevenue": "29398953", "costOfRevenue": "27015461", "interestIncome": "None", "incomeBeforeTax": "-1409738", "interestExpense": "None", "operatingIncome": "-4685711", "fiscalDateEnding": "2025-04-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-473069", "nonInterestIncome": "None", "operatingExpenses": "34084664", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27015461", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "7069203", "netIncomeFromContinuingOperations": "-375987" }, "balance": { "goodwill": "14882849", "inventory": "5754924", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "77362889", "longTermDebt": "3893003", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-04-30", "intangibleAssets": "7419812", "reportedCurrency": "USD", "retainedEarnings": "-1648223", "totalLiabilities": "65722860", "otherCurrentAssets": "None", "totalCurrentAssets": "12925135", "currentLongTermDebt": "6395953", "longTermInvestments": "1086158", "shortTermInvestments": "None", "currentNetReceivables": "3131431", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64437754", "currentAccountsPayable": "8522628", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "11667269", "capitalLeaseObligations": "40950080", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "22746598", "otherNonCurrentLiabilities": "131228", "totalNonCurrentLiabilities": "42976262", "cashAndShortTermInvestments": "775360", "commonStockSharesOutstanding": "1969047", "intangibleAssetsExcludingGoodwill": "7419812", "cashAndCashEquivalentsAtCarryingValue": "775360", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-287389", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-04-30", "reportedCurrency": "USD", "changeInInventory": "4967563", "operatingCashflow": "-1630013", "capitalExpenditures": "20928", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93354", "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": "255892", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-01-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "income_statement": { "revenue": 34149223, "cost_of_revenue": 26607590, "gross_profit": 7541633, "ebit": 1271155, "ebitda": 1523205, "pretax_income": 1003581, "tax_provision": 8416, "net_income": 1011763, "net_income_to_common": 1011763, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 445357, "total_current_assets": 15306094, "total_assets": 82742879, "short_term_debt": 11038039, "long_term_debt": 2445976, "total_debt": 13484015, "total_liabilities": 70726863, "total_equity": 11954660, "shares_outstanding": 1745048, "goodwill_and_intangibles": 24516733 }, "cash_flow": { "operating_cash_flow": 1678612, "capital_expenditure": 21342, "free_cash_flow": 1699954, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124880, "ticker_id": 7221, "period_end_date": "2025-01-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1271155", "ebitda": "1523205", "netIncome": "1011763", "grossProfit": "7541633", "depreciation": "None", "totalRevenue": "34149223", "costOfRevenue": "26607590", "interestIncome": "None", "incomeBeforeTax": "1003581", "interestExpense": "269059", "operatingIncome": "1114464", "fiscalDateEnding": "2025-01-31", "incomeTaxExpense": "8416", "reportedCurrency": "USD", "netInterestIncome": "-269059", "nonInterestIncome": "None", "operatingExpenses": "6427169", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26607590", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "252050", "sellingGeneralAndAdministrative": "1574752", "netIncomeFromContinuingOperations": "995165" }, "balance": { "goodwill": "16957147", "inventory": "10656915", "commonStock": "1969", "currentDebt": "None", "investments": "None", "totalAssets": "82742879", "longTermDebt": "2445976", "shortTermDebt": "11038039", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-01-31", "intangibleAssets": "7559586", "reportedCurrency": "USD", "retainedEarnings": "-1360832", "totalLiabilities": "70726863", "otherCurrentAssets": "2994998", "totalCurrentAssets": "15306094", "currentLongTermDebt": "6874757", "longTermInvestments": "1097798", "shortTermInvestments": "None", "currentNetReceivables": "1208824", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67436785", "currentAccountsPayable": "10501531", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "53611868", "totalShareholderEquity": "11954660", "capitalLeaseObligations": "41508757", "otherCurrentLiabilities": "2835372", "totalCurrentLiabilities": "26807834", "otherNonCurrentLiabilities": "2782378", "totalNonCurrentLiabilities": "43919029", "cashAndShortTermInvestments": "445357", "commonStockSharesOutstanding": "1745048", "intangibleAssetsExcludingGoodwill": "7559586", "cashAndCashEquivalentsAtCarryingValue": "445357", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "995165", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-01-31", "reportedCurrency": "USD", "changeInInventory": "-1798219", "operatingCashflow": "1678612", "capitalExpenditures": "21342", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1567583", "cashflowFromInvestment": "-21342", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "252050", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 34149223, "cost_of_revenue": 26607590, "gross_profit": 7541633, "research_and_development": null, "selling_general_admin": 1574752, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1271155, "depreciation_amortisation": 252050, "ebitda": 1523205, "interest_expense": 269059, "interest_income": null, "other_non_operating": null, "pretax_income": 1003581, "tax_provision": 8416, "effective_tax_rate": null, "net_income": 1011763, "net_income_continuing_ops": 995165, "net_income_to_common": 1011763, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 445357, "short_term_investments": null, "net_receivables": 1208824, "inventory": 10656915, "other_current_assets": null, "total_current_assets": 15306094, "net_ppe": null, "goodwill": 16957147, "intangible_assets": 7559586, "goodwill_and_intangibles": 24516733, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 67436785, "total_assets": 82742879, "short_term_debt": 11038039, "accounts_payable": 10501531, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26807834, "long_term_debt": 2445976, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 43919029, "total_liabilities": 70726863, "total_debt": 13484015, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1360832, "total_equity": 11954660, "shares_outstanding": 1745048, "operating_cash_flow": 1678612, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21342, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21342, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1567583, "free_cash_flow": 1699954, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1271155", "ebitda": "1523205", "netIncome": "1011763", "grossProfit": "7541633", "depreciation": "None", "totalRevenue": "34149223", "costOfRevenue": "26607590", "interestIncome": "None", "incomeBeforeTax": "1003581", "interestExpense": "269059", "operatingIncome": "1114464", "fiscalDateEnding": "2025-01-31", "incomeTaxExpense": "8416", "reportedCurrency": "USD", "netInterestIncome": "-269059", "nonInterestIncome": "None", "operatingExpenses": "6427169", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26607590", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "252050", "sellingGeneralAndAdministrative": "1574752", "netIncomeFromContinuingOperations": "995165" }, "balance": { "goodwill": "16957147", "inventory": "10656915", "commonStock": "1969", "currentDebt": "None", "investments": "None", "totalAssets": "82742879", "longTermDebt": "2445976", "shortTermDebt": "11038039", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-01-31", "intangibleAssets": "7559586", "reportedCurrency": "USD", "retainedEarnings": "-1360832", "totalLiabilities": "70726863", "otherCurrentAssets": "2994998", "totalCurrentAssets": "15306094", "currentLongTermDebt": "6874757", "longTermInvestments": "1097798", "shortTermInvestments": "None", "currentNetReceivables": "1208824", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67436785", "currentAccountsPayable": "10501531", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "53611868", "totalShareholderEquity": "11954660", "capitalLeaseObligations": "41508757", "otherCurrentLiabilities": "2835372", "totalCurrentLiabilities": "26807834", "otherNonCurrentLiabilities": "2782378", "totalNonCurrentLiabilities": "43919029", "cashAndShortTermInvestments": "445357", "commonStockSharesOutstanding": "1745048", "intangibleAssetsExcludingGoodwill": "7559586", "cashAndCashEquivalentsAtCarryingValue": "445357", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "995165", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-01-31", "reportedCurrency": "USD", "changeInInventory": "-1798219", "operatingCashflow": "1678612", "capitalExpenditures": "21342", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1567583", "cashflowFromInvestment": "-21342", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "252050", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-10-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "income_statement": { "revenue": 31019924, "cost_of_revenue": 22868137, "gross_profit": 8151787, "ebit": 489381, "ebitda": 750029, "pretax_income": 247000, "tax_provision": 563096, "net_income": -256009, "net_income_to_common": -256009, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 355670, "total_current_assets": 14340319, "total_assets": 82736642, "short_term_debt": 18169743, "long_term_debt": 2462852, "total_debt": 20632595, "total_liabilities": 71715791, "total_equity": 10942897, "shares_outstanding": 1745048, "goodwill_and_intangibles": 24656508 }, "cash_flow": { "operating_cash_flow": 1122141, "capital_expenditure": 102631, "free_cash_flow": 1224772, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124881, "ticker_id": 7221, "period_end_date": "2024-10-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "489381", "ebitda": "750029", "netIncome": "-256009", "grossProfit": "8151787", "depreciation": "None", "totalRevenue": "31019924", "costOfRevenue": "22868137", "interestIncome": "None", "incomeBeforeTax": "247000", "interestExpense": "242380", "operatingIncome": "671366", "fiscalDateEnding": "2024-10-31", "incomeTaxExpense": "563096", "reportedCurrency": "USD", "netInterestIncome": "-242380", "nonInterestIncome": "None", "operatingExpenses": "7480421", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22868137", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "260648", "sellingGeneralAndAdministrative": "2116050", "netIncomeFromContinuingOperations": "-316095" }, "balance": { "goodwill": "16957147", "inventory": "8886337", "commonStock": "1969", "currentDebt": "None", "investments": "None", "totalAssets": "82736642", "longTermDebt": "2462852", "shortTermDebt": "18169743", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-10-31", "intangibleAssets": "7699361", "reportedCurrency": "USD", "retainedEarnings": "-2372595", "totalLiabilities": "71715791", "otherCurrentAssets": "4346674", "totalCurrentAssets": "14340319", "currentLongTermDebt": "11215342", "longTermInvestments": "1168820", "shortTermInvestments": "None", "currentNetReceivables": "751638", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68396323", "currentAccountsPayable": "9056643", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "54405884", "totalShareholderEquity": "10942897", "capitalLeaseObligations": "42050807", "otherCurrentLiabilities": "3503188", "totalCurrentLiabilities": "29985268", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "41730523", "cashAndShortTermInvestments": "355670", "commonStockSharesOutstanding": "1745048", "intangibleAssetsExcludingGoodwill": "7699361", "cashAndCashEquivalentsAtCarryingValue": "355670", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-316095", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-10-31", "reportedCurrency": "USD", "changeInInventory": "-1645809", "operatingCashflow": "1122141", "capitalExpenditures": "102631", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1262913", "cashflowFromInvestment": "-92454", "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": "260648", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 31019924, "cost_of_revenue": 22868137, "gross_profit": 8151787, "research_and_development": null, "selling_general_admin": 2116050, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 489381, "depreciation_amortisation": 260648, "ebitda": 750029, "interest_expense": 242380, "interest_income": null, "other_non_operating": null, "pretax_income": 247000, "tax_provision": 563096, "effective_tax_rate": null, "net_income": -256009, "net_income_continuing_ops": -316095, "net_income_to_common": -256009, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 355670, "short_term_investments": null, "net_receivables": 751638, "inventory": 8886337, "other_current_assets": null, "total_current_assets": 14340319, "net_ppe": null, "goodwill": 16957147, "intangible_assets": 7699361, "goodwill_and_intangibles": 24656508, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 68396323, "total_assets": 82736642, "short_term_debt": 18169743, "accounts_payable": 9056643, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29985268, "long_term_debt": 2462852, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 41730523, "total_liabilities": 71715791, "total_debt": 20632595, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2372595, "total_equity": 10942897, "shares_outstanding": 1745048, "operating_cash_flow": 1122141, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102631, "acquisitions": null, "other_investing": null, "investing_cash_flow": -92454, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1262913, "free_cash_flow": 1224772, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "489381", "ebitda": "750029", "netIncome": "-256009", "grossProfit": "8151787", "depreciation": "None", "totalRevenue": "31019924", "costOfRevenue": "22868137", "interestIncome": "None", "incomeBeforeTax": "247000", "interestExpense": "242380", "operatingIncome": "671366", "fiscalDateEnding": "2024-10-31", "incomeTaxExpense": "563096", "reportedCurrency": "USD", "netInterestIncome": "-242380", "nonInterestIncome": "None", "operatingExpenses": "7480421", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22868137", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "260648", "sellingGeneralAndAdministrative": "2116050", "netIncomeFromContinuingOperations": "-316095" }, "balance": { "goodwill": "16957147", "inventory": "8886337", "commonStock": "1969", "currentDebt": "None", "investments": "None", "totalAssets": "82736642", "longTermDebt": "2462852", "shortTermDebt": "18169743", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-10-31", "intangibleAssets": "7699361", "reportedCurrency": "USD", "retainedEarnings": "-2372595", "totalLiabilities": "71715791", "otherCurrentAssets": "4346674", "totalCurrentAssets": "14340319", "currentLongTermDebt": "11215342", "longTermInvestments": "1168820", "shortTermInvestments": "None", "currentNetReceivables": "751638", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68396323", "currentAccountsPayable": "9056643", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "54405884", "totalShareholderEquity": "10942897", "capitalLeaseObligations": "42050807", "otherCurrentLiabilities": "3503188", "totalCurrentLiabilities": "29985268", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "41730523", "cashAndShortTermInvestments": "355670", "commonStockSharesOutstanding": "1745048", "intangibleAssetsExcludingGoodwill": "7699361", "cashAndCashEquivalentsAtCarryingValue": "355670", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-316095", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-10-31", "reportedCurrency": "USD", "changeInInventory": "-1645809", "operatingCashflow": "1122141", "capitalExpenditures": "102631", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1262913", "cashflowFromInvestment": "-92454", "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": "260648", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-07-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "income_statement": { "revenue": 29649380, "cost_of_revenue": 21383741, "gross_profit": 8265639, "ebit": 1437441, "ebitda": 1704336, "pretax_income": 1254054, "tax_provision": 636228, "net_income": 700908, "net_income_to_common": 700908, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 588896, "total_current_assets": 12630076, "total_assets": 82084750, "short_term_debt": 16110229, "long_term_debt": 2479594, "total_debt": 18589823, "total_liabilities": 70747804, "total_equity": 11198906, "shares_outstanding": 1745048, "goodwill_and_intangibles": 24796283 }, "cash_flow": { "operating_cash_flow": 3585390, "capital_expenditure": 102631, "free_cash_flow": 3688021, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124882, "ticker_id": 7221, "period_end_date": "2024-07-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1437441", "ebitda": "1704336", "netIncome": "700908", "grossProfit": "8265639", "depreciation": "None", "totalRevenue": "29649380", "costOfRevenue": "21383741", "interestIncome": "None", "incomeBeforeTax": "1254054", "interestExpense": "183387", "operatingIncome": "1634875", "fiscalDateEnding": "2024-07-31", "incomeTaxExpense": "636228", "reportedCurrency": "USD", "netInterestIncome": "-183387", "nonInterestIncome": "None", "operatingExpenses": "6630764", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21383741", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "266895", "sellingGeneralAndAdministrative": "1730871", "netIncomeFromContinuingOperations": "617826" }, "balance": { "goodwill": "16957147", "inventory": "7350755", "commonStock": "1969", "currentDebt": "None", "investments": "None", "totalAssets": "82084750", "longTermDebt": "2479594", "shortTermDebt": "16110229", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-07-31", "intangibleAssets": "7839136", "reportedCurrency": "USD", "retainedEarnings": "-2116586", "totalLiabilities": "70747804", "otherCurrentAssets": "3368802", "totalCurrentAssets": "12630076", "currentLongTermDebt": "11996510", "longTermInvestments": "1333095", "shortTermInvestments": "None", "currentNetReceivables": "1321623", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69454674", "currentAccountsPayable": "7486265", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "57056898", "totalShareholderEquity": "11198906", "capitalLeaseObligations": "42580794", "otherCurrentLiabilities": "2659636", "totalCurrentLiabilities": "28405787", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "42342017", "cashAndShortTermInvestments": "588896", "commonStockSharesOutstanding": "1745048", "intangibleAssetsExcludingGoodwill": "7839136", "cashAndCashEquivalentsAtCarryingValue": "588896", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "617826", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-07-31", "reportedCurrency": "USD", "changeInInventory": "-753104", "operatingCashflow": "3585390", "capitalExpenditures": "102631", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2894964", "cashflowFromInvestment": "-102631", "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": "266895", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29649380, "cost_of_revenue": 21383741, "gross_profit": 8265639, "research_and_development": null, "selling_general_admin": 1730871, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1437441, "depreciation_amortisation": 266895, "ebitda": 1704336, "interest_expense": 183387, "interest_income": null, "other_non_operating": null, "pretax_income": 1254054, "tax_provision": 636228, "effective_tax_rate": null, "net_income": 700908, "net_income_continuing_ops": 617826, "net_income_to_common": 700908, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 588896, "short_term_investments": null, "net_receivables": 1321623, "inventory": 7350755, "other_current_assets": null, "total_current_assets": 12630076, "net_ppe": null, "goodwill": 16957147, "intangible_assets": 7839136, "goodwill_and_intangibles": 24796283, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 69454674, "total_assets": 82084750, "short_term_debt": 16110229, "accounts_payable": 7486265, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28405787, "long_term_debt": 2479594, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 42342017, "total_liabilities": 70747804, "total_debt": 18589823, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2116586, "total_equity": 11198906, "shares_outstanding": 1745048, "operating_cash_flow": 3585390, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102631, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102631, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2894964, "free_cash_flow": 3688021, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1437441", "ebitda": "1704336", "netIncome": "700908", "grossProfit": "8265639", "depreciation": "None", "totalRevenue": "29649380", "costOfRevenue": "21383741", "interestIncome": "None", "incomeBeforeTax": "1254054", "interestExpense": "183387", "operatingIncome": "1634875", "fiscalDateEnding": "2024-07-31", "incomeTaxExpense": "636228", "reportedCurrency": "USD", "netInterestIncome": "-183387", "nonInterestIncome": "None", "operatingExpenses": "6630764", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21383741", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "266895", "sellingGeneralAndAdministrative": "1730871", "netIncomeFromContinuingOperations": "617826" }, "balance": { "goodwill": "16957147", "inventory": "7350755", "commonStock": "1969", "currentDebt": "None", "investments": "None", "totalAssets": "82084750", "longTermDebt": "2479594", "shortTermDebt": "16110229", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-07-31", "intangibleAssets": "7839136", "reportedCurrency": "USD", "retainedEarnings": "-2116586", "totalLiabilities": "70747804", "otherCurrentAssets": "3368802", "totalCurrentAssets": "12630076", "currentLongTermDebt": "11996510", "longTermInvestments": "1333095", "shortTermInvestments": "None", "currentNetReceivables": "1321623", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69454674", "currentAccountsPayable": "7486265", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "57056898", "totalShareholderEquity": "11198906", "capitalLeaseObligations": "42580794", "otherCurrentLiabilities": "2659636", "totalCurrentLiabilities": "28405787", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "42342017", "cashAndShortTermInvestments": "588896", "commonStockSharesOutstanding": "1745048", "intangibleAssetsExcludingGoodwill": "7839136", "cashAndCashEquivalentsAtCarryingValue": "588896", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "617826", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-07-31", "reportedCurrency": "USD", "changeInInventory": "-753104", "operatingCashflow": "3585390", "capitalExpenditures": "102631", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2894964", "cashflowFromInvestment": "-102631", "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": "266895", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-04-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "income_statement": { "revenue": 16926163, "cost_of_revenue": 14823401, "gross_profit": 2102762, "ebit": -2433919, "ebitda": -2245980, "pretax_income": -2900387, "tax_provision": 15840, "net_income": -2777778, "net_income_to_common": -2777778, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2074298, "total_current_assets": 11912268, "total_assets": 82412286, "short_term_debt": 19377286, "long_term_debt": 2496201, "total_debt": 21873487, "total_liabilities": 71693166, "total_equity": 10497997, "shares_outstanding": 1969048, "goodwill_and_intangibles": 24936058 }, "cash_flow": { "operating_cash_flow": -2615707, "capital_expenditure": 65048, "free_cash_flow": -2550659, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124883, "ticker_id": 7221, "period_end_date": "2024-04-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2433919", "ebitda": "-2245980", "netIncome": "-2777778", "grossProfit": "2102762", "depreciation": "None", "totalRevenue": "16926163", "costOfRevenue": "14823401", "interestIncome": "None", "incomeBeforeTax": "-2900387", "interestExpense": "28304", "operatingIncome": "-2433920", "fiscalDateEnding": "2024-04-30", "incomeTaxExpense": "15840", "reportedCurrency": "USD", "netInterestIncome": "-28304", "nonInterestIncome": "None", "operatingExpenses": "4536677", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14823401", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187939", "sellingGeneralAndAdministrative": "1466615", "netIncomeFromContinuingOperations": "-2916227" }, "balance": { "goodwill": "16957147", "inventory": "6802255", "commonStock": "1969", "currentDebt": "None", "investments": "None", "totalAssets": "82412286", "longTermDebt": "2496201", "shortTermDebt": "19377286", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-04-30", "intangibleAssets": "7978911", "reportedCurrency": "USD", "retainedEarnings": "-2817495", "totalLiabilities": "71693166", "otherCurrentAssets": "3263711", "totalCurrentAssets": "11912268", "currentLongTermDebt": "15288608", "longTermInvestments": "1539898", "shortTermInvestments": "None", "currentNetReceivables": "1846302", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "70500018", "currentAccountsPayable": "5394423", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61050041", "totalShareholderEquity": "10497997", "capitalLeaseObligations": "43103930", "otherCurrentLiabilities": "2589273", "totalCurrentLiabilities": "28769196", "otherNonCurrentLiabilities": "125114", "totalNonCurrentLiabilities": "42923970", "cashAndShortTermInvestments": "2074298", "commonStockSharesOutstanding": "1969048", "intangibleAssetsExcludingGoodwill": "7978911", "cashAndCashEquivalentsAtCarryingValue": "2074298", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2777778", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-04-30", "reportedCurrency": "USD", "changeInInventory": "954503", "operatingCashflow": "-2615707", "capitalExpenditures": "65048", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "274130", "cashflowFromInvestment": "-7065049", "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": "187939", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16926163, "cost_of_revenue": 14823401, "gross_profit": 2102762, "research_and_development": null, "selling_general_admin": 1466615, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2433919, "depreciation_amortisation": 187939, "ebitda": -2245980, "interest_expense": 28304, "interest_income": null, "other_non_operating": null, "pretax_income": -2900387, "tax_provision": 15840, "effective_tax_rate": null, "net_income": -2777778, "net_income_continuing_ops": -2916227, "net_income_to_common": -2777778, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2074298, "short_term_investments": null, "net_receivables": 1846302, "inventory": 6802255, "other_current_assets": null, "total_current_assets": 11912268, "net_ppe": null, "goodwill": 16957147, "intangible_assets": 7978911, "goodwill_and_intangibles": 24936058, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 70500018, "total_assets": 82412286, "short_term_debt": 19377286, "accounts_payable": 5394423, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28769196, "long_term_debt": 2496201, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 42923970, "total_liabilities": 71693166, "total_debt": 21873487, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2817495, "total_equity": 10497997, "shares_outstanding": 1969048, "operating_cash_flow": -2615707, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65048, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7065049, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 274130, "free_cash_flow": -2550659, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2433919", "ebitda": "-2245980", "netIncome": "-2777778", "grossProfit": "2102762", "depreciation": "None", "totalRevenue": "16926163", "costOfRevenue": "14823401", "interestIncome": "None", "incomeBeforeTax": "-2900387", "interestExpense": "28304", "operatingIncome": "-2433920", "fiscalDateEnding": "2024-04-30", "incomeTaxExpense": "15840", "reportedCurrency": "USD", "netInterestIncome": "-28304", "nonInterestIncome": "None", "operatingExpenses": "4536677", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14823401", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187939", "sellingGeneralAndAdministrative": "1466615", "netIncomeFromContinuingOperations": "-2916227" }, "balance": { "goodwill": "16957147", "inventory": "6802255", "commonStock": "1969", "currentDebt": "None", "investments": "None", "totalAssets": "82412286", "longTermDebt": "2496201", "shortTermDebt": "19377286", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-04-30", "intangibleAssets": "7978911", "reportedCurrency": "USD", "retainedEarnings": "-2817495", "totalLiabilities": "71693166", "otherCurrentAssets": "3263711", "totalCurrentAssets": "11912268", "currentLongTermDebt": "15288608", "longTermInvestments": "1539898", "shortTermInvestments": "None", "currentNetReceivables": "1846302", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "70500018", "currentAccountsPayable": "5394423", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61050041", "totalShareholderEquity": "10497997", "capitalLeaseObligations": "43103930", "otherCurrentLiabilities": "2589273", "totalCurrentLiabilities": "28769196", "otherNonCurrentLiabilities": "125114", "totalNonCurrentLiabilities": "42923970", "cashAndShortTermInvestments": "2074298", "commonStockSharesOutstanding": "1969048", "intangibleAssetsExcludingGoodwill": "7978911", "cashAndCashEquivalentsAtCarryingValue": "2074298", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2777778", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-04-30", "reportedCurrency": "USD", "changeInInventory": "954503", "operatingCashflow": "-2615707", "capitalExpenditures": "65048", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "274130", "cashflowFromInvestment": "-7065049", "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": "187939", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-01-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "income_statement": { "revenue": 13598479, "cost_of_revenue": 10410684, "gross_profit": 3187795, "ebit": -307168, "ebitda": -160144, "pretax_income": -376900, "tax_provision": 158656, "net_income": -548954, "net_income_to_common": -548954, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9406626, "total_current_assets": 14638604, "total_assets": 44200029, "short_term_debt": 1972252, "long_term_debt": 2512674, "total_debt": 4484926, "total_liabilities": 30564682, "total_equity": 13275774, "shares_outstanding": 1943592, "goodwill_and_intangibles": 5293674 }, "cash_flow": { "operating_cash_flow": -1363541, "capital_expenditure": 1440691, "free_cash_flow": 77150, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124885, "ticker_id": 7221, "period_end_date": "2024-01-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-307168", "ebitda": "-160144", "netIncome": "-548954", "grossProfit": "3187795", "depreciation": "None", "totalRevenue": "13598479", "costOfRevenue": "10410684", "interestIncome": "None", "incomeBeforeTax": "-376900", "interestExpense": "19425", "operatingIncome": "-307169", "fiscalDateEnding": "2024-01-31", "incomeTaxExpense": "158656", "reportedCurrency": "USD", "netInterestIncome": "-19425", "nonInterestIncome": "None", "operatingExpenses": "3494964", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10410684", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147024", "sellingGeneralAndAdministrative": "1056118", "netIncomeFromContinuingOperations": "-535556" }, "balance": { "goodwill": "2222211", "inventory": "3020220", "commonStock": "1969", "currentDebt": "None", "investments": "None", "totalAssets": "44200029", "longTermDebt": "2512674", "shortTermDebt": "1972252", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-01-31", "intangibleAssets": "3071463", "reportedCurrency": "USD", "retainedEarnings": "-39718", "totalLiabilities": "30564682", "otherCurrentAssets": "20000", "totalCurrentAssets": "14638604", "currentLongTermDebt": "121942", "longTermInvestments": "2014458", "shortTermInvestments": "None", "currentNetReceivables": "2191758", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29561425", "currentAccountsPayable": "1654221", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25794860", "totalShareholderEquity": "13275774", "capitalLeaseObligations": "23160244", "otherCurrentLiabilities": "1548208", "totalCurrentLiabilities": "6596487", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23968195", "cashAndShortTermInvestments": "9406626", "commonStockSharesOutstanding": "1943592", "intangibleAssetsExcludingGoodwill": "3071463", "cashAndCashEquivalentsAtCarryingValue": "9406626", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-535556", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-01-31", "reportedCurrency": "USD", "changeInInventory": "-195736", "operatingCashflow": "-1363541", "capitalExpenditures": "1440691", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4351938", "cashflowFromInvestment": "-2183118", "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": "147025", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13598479, "cost_of_revenue": 10410684, "gross_profit": 3187795, "research_and_development": null, "selling_general_admin": 1056118, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -307168, "depreciation_amortisation": 147024, "ebitda": -160144, "interest_expense": 19425, "interest_income": null, "other_non_operating": null, "pretax_income": -376900, "tax_provision": 158656, "effective_tax_rate": null, "net_income": -548954, "net_income_continuing_ops": -535556, "net_income_to_common": -548954, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9406626, "short_term_investments": null, "net_receivables": 2191758, "inventory": 3020220, "other_current_assets": null, "total_current_assets": 14638604, "net_ppe": null, "goodwill": 2222211, "intangible_assets": 3071463, "goodwill_and_intangibles": 5293674, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29561425, "total_assets": 44200029, "short_term_debt": 1972252, "accounts_payable": 1654221, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6596487, "long_term_debt": 2512674, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23968195, "total_liabilities": 30564682, "total_debt": 4484926, "preferred_stock": null, "minority_interest": null, "retained_earnings": -39718, "total_equity": 13275774, "shares_outstanding": 1943592, "operating_cash_flow": -1363541, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1440691, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2183118, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4351938, "free_cash_flow": 77150, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-307168", "ebitda": "-160144", "netIncome": "-548954", "grossProfit": "3187795", "depreciation": "None", "totalRevenue": "13598479", "costOfRevenue": "10410684", "interestIncome": "None", "incomeBeforeTax": "-376900", "interestExpense": "19425", "operatingIncome": "-307169", "fiscalDateEnding": "2024-01-31", "incomeTaxExpense": "158656", "reportedCurrency": "USD", "netInterestIncome": "-19425", "nonInterestIncome": "None", "operatingExpenses": "3494964", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10410684", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147024", "sellingGeneralAndAdministrative": "1056118", "netIncomeFromContinuingOperations": "-535556" }, "balance": { "goodwill": "2222211", "inventory": "3020220", "commonStock": "1969", "currentDebt": "None", "investments": "None", "totalAssets": "44200029", "longTermDebt": "2512674", "shortTermDebt": "1972252", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-01-31", "intangibleAssets": "3071463", "reportedCurrency": "USD", "retainedEarnings": "-39718", "totalLiabilities": "30564682", "otherCurrentAssets": "20000", "totalCurrentAssets": "14638604", "currentLongTermDebt": "121942", "longTermInvestments": "2014458", "shortTermInvestments": "None", "currentNetReceivables": "2191758", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29561425", "currentAccountsPayable": "1654221", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25794860", "totalShareholderEquity": "13275774", "capitalLeaseObligations": "23160244", "otherCurrentLiabilities": "1548208", "totalCurrentLiabilities": "6596487", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23968195", "cashAndShortTermInvestments": "9406626", "commonStockSharesOutstanding": "1943592", "intangibleAssetsExcludingGoodwill": "3071463", "cashAndCashEquivalentsAtCarryingValue": "9406626", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-535556", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-01-31", "reportedCurrency": "USD", "changeInInventory": "-195736", "operatingCashflow": "-1363541", "capitalExpenditures": "1440691", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4351938", "cashflowFromInvestment": "-2183118", "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": "147025", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-10-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "income_statement": { "revenue": 13766204, "cost_of_revenue": 10642983, "gross_profit": 3123221, "ebit": 268312, "ebitda": 328818, "pretax_income": 238638, "tax_provision": 147160, "net_income": 91465, "net_income_to_common": 91465, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8601347, "total_current_assets": 14251054, "total_assets": 42345871, "short_term_debt": 2166371, "long_term_debt": 2529014, "total_debt": 4695385, "total_liabilities": 32772468, "total_equity": 9227228, "shares_outstanding": 1678022, "goodwill_and_intangibles": 3912490 }, "cash_flow": { "operating_cash_flow": -120439, "capital_expenditure": 1506156, "free_cash_flow": 1385717, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124886, "ticker_id": 7221, "period_end_date": "2023-10-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "268312", "ebitda": "328818", "netIncome": "91465", "grossProfit": "3123221", "depreciation": "None", "totalRevenue": "13766204", "costOfRevenue": "10642983", "interestIncome": "None", "incomeBeforeTax": "238638", "interestExpense": "29965", "operatingIncome": "253823", "fiscalDateEnding": "2023-10-31", "incomeTaxExpense": "147160", "reportedCurrency": "USD", "netInterestIncome": "-29965", "nonInterestIncome": "None", "operatingExpenses": "2869398", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10642983", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60506", "sellingGeneralAndAdministrative": "588251", "netIncomeFromContinuingOperations": "91478" }, "balance": { "goodwill": "2222211", "inventory": "2826956", "commonStock": "1850", "currentDebt": "None", "investments": "None", "totalAssets": "42345871", "longTermDebt": "2529014", "shortTermDebt": "2166371", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-10-31", "intangibleAssets": "1690279", "reportedCurrency": "USD", "retainedEarnings": "509236", "totalLiabilities": "32772468", "otherCurrentAssets": "1685550", "totalCurrentAssets": "14251054", "currentLongTermDebt": "351165", "longTermInvestments": "1630662", "shortTermInvestments": "None", "currentNetReceivables": "1137201", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28094817", "currentAccountsPayable": "2955910", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26480070", "totalShareholderEquity": "9227228", "capitalLeaseObligations": "23599891", "otherCurrentLiabilities": "1620773", "totalCurrentLiabilities": "8310714", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "24461754", "cashAndShortTermInvestments": "8601347", "commonStockSharesOutstanding": "1678022", "intangibleAssetsExcludingGoodwill": "1690279", "cashAndCashEquivalentsAtCarryingValue": "8601347", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91478", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-10-31", "reportedCurrency": "USD", "changeInInventory": "44415", "operatingCashflow": "-120439", "capitalExpenditures": "1506156", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8615861", "cashflowFromInvestment": "-1506156", "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": "60215", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13766204, "cost_of_revenue": 10642983, "gross_profit": 3123221, "research_and_development": null, "selling_general_admin": 588251, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 268312, "depreciation_amortisation": 60506, "ebitda": 328818, "interest_expense": 29965, "interest_income": null, "other_non_operating": null, "pretax_income": 238638, "tax_provision": 147160, "effective_tax_rate": null, "net_income": 91465, "net_income_continuing_ops": 91478, "net_income_to_common": 91465, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8601347, "short_term_investments": null, "net_receivables": 1137201, "inventory": 2826956, "other_current_assets": null, "total_current_assets": 14251054, "net_ppe": null, "goodwill": 2222211, "intangible_assets": 1690279, "goodwill_and_intangibles": 3912490, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28094817, "total_assets": 42345871, "short_term_debt": 2166371, "accounts_payable": 2955910, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8310714, "long_term_debt": 2529014, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24461754, "total_liabilities": 32772468, "total_debt": 4695385, "preferred_stock": null, "minority_interest": null, "retained_earnings": 509236, "total_equity": 9227228, "shares_outstanding": 1678022, "operating_cash_flow": -120439, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1506156, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1506156, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8615861, "free_cash_flow": 1385717, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "268312", "ebitda": "328818", "netIncome": "91465", "grossProfit": "3123221", "depreciation": "None", "totalRevenue": "13766204", "costOfRevenue": "10642983", "interestIncome": "None", "incomeBeforeTax": "238638", "interestExpense": "29965", "operatingIncome": "253823", "fiscalDateEnding": "2023-10-31", "incomeTaxExpense": "147160", "reportedCurrency": "USD", "netInterestIncome": "-29965", "nonInterestIncome": "None", "operatingExpenses": "2869398", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10642983", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60506", "sellingGeneralAndAdministrative": "588251", "netIncomeFromContinuingOperations": "91478" }, "balance": { "goodwill": "2222211", "inventory": "2826956", "commonStock": "1850", "currentDebt": "None", "investments": "None", "totalAssets": "42345871", "longTermDebt": "2529014", "shortTermDebt": "2166371", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-10-31", "intangibleAssets": "1690279", "reportedCurrency": "USD", "retainedEarnings": "509236", "totalLiabilities": "32772468", "otherCurrentAssets": "1685550", "totalCurrentAssets": "14251054", "currentLongTermDebt": "351165", "longTermInvestments": "1630662", "shortTermInvestments": "None", "currentNetReceivables": "1137201", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28094817", "currentAccountsPayable": "2955910", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26480070", "totalShareholderEquity": "9227228", "capitalLeaseObligations": "23599891", "otherCurrentLiabilities": "1620773", "totalCurrentLiabilities": "8310714", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "24461754", "cashAndShortTermInvestments": "8601347", "commonStockSharesOutstanding": "1678022", "intangibleAssetsExcludingGoodwill": "1690279", "cashAndCashEquivalentsAtCarryingValue": "8601347", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91478", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-10-31", "reportedCurrency": "USD", "changeInInventory": "44415", "operatingCashflow": "-120439", "capitalExpenditures": "1506156", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8615861", "cashflowFromInvestment": "-1506156", "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": "60215", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-07-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "income_statement": { "revenue": 13752315, "cost_of_revenue": 10646219, "gross_profit": 3106096, "ebit": 139039, "ebitda": 205984, "pretax_income": 92182, "tax_provision": 118906, "net_income": -104939, "net_income_to_common": -104939, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1612081, "total_current_assets": 6703751, "total_assets": 33850440, "short_term_debt": 2216048, "long_term_debt": 2545221, "total_debt": 4761269, "total_liabilities": 33084907, "total_equity": 419371, "shares_outstanding": 1850000, "goodwill_and_intangibles": 2416015 }, "cash_flow": { "operating_cash_flow": 596541, "capital_expenditure": 12809, "free_cash_flow": 609350, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124887, "ticker_id": 7221, "period_end_date": "2023-07-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "139039", "ebitda": "205984", "netIncome": "-104939", "grossProfit": "3106096", "depreciation": "None", "totalRevenue": "13752315", "costOfRevenue": "10646219", "interestIncome": "None", "incomeBeforeTax": "92182", "interestExpense": "46566", "operatingIncome": "-216745", "fiscalDateEnding": "2023-07-31", "incomeTaxExpense": "118906", "reportedCurrency": "USD", "netInterestIncome": "-46566", "nonInterestIncome": "None", "operatingExpenses": "3322841", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10646219", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66945", "sellingGeneralAndAdministrative": "1058291", "netIncomeFromContinuingOperations": "-26724" }, "balance": { "goodwill": "2222211", "inventory": "2871049", "commonStock": "1600", "currentDebt": "None", "investments": "None", "totalAssets": "33850440", "longTermDebt": "2545221", "shortTermDebt": "2216048", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-07-31", "intangibleAssets": "193804", "reportedCurrency": "USD", "retainedEarnings": "417771", "totalLiabilities": "33084907", "otherCurrentAssets": "1083820", "totalCurrentAssets": "6703751", "currentLongTermDebt": "435489", "longTermInvestments": "1614984", "shortTermInvestments": "None", "currentNetReceivables": "1136801", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27146689", "currentAccountsPayable": "2950695", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22657098", "shortLongTermDebtTotal": "27012546", "totalShareholderEquity": "419371", "capitalLeaseObligations": "24031836", "otherCurrentLiabilities": "1478416", "totalCurrentLiabilities": "8139646", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "24945261", "cashAndShortTermInvestments": "1612081", "commonStockSharesOutstanding": "1850000", "intangibleAssetsExcludingGoodwill": "193804", "cashAndCashEquivalentsAtCarryingValue": "1612081", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26724", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-07-31", "reportedCurrency": "USD", "changeInInventory": "111174", "operatingCashflow": "596541", "capitalExpenditures": "12809", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101417", "cashflowFromInvestment": "-1452809", "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": "67236", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13752315, "cost_of_revenue": 10646219, "gross_profit": 3106096, "research_and_development": null, "selling_general_admin": 1058291, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 139039, "depreciation_amortisation": 66945, "ebitda": 205984, "interest_expense": 46566, "interest_income": null, "other_non_operating": null, "pretax_income": 92182, "tax_provision": 118906, "effective_tax_rate": null, "net_income": -104939, "net_income_continuing_ops": -26724, "net_income_to_common": -104939, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1612081, "short_term_investments": null, "net_receivables": 1136801, "inventory": 2871049, "other_current_assets": null, "total_current_assets": 6703751, "net_ppe": null, "goodwill": 2222211, "intangible_assets": 193804, "goodwill_and_intangibles": 2416015, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27146689, "total_assets": 33850440, "short_term_debt": 2216048, "accounts_payable": 2950695, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8139646, "long_term_debt": 2545221, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24945261, "total_liabilities": 33084907, "total_debt": 4761269, "preferred_stock": null, "minority_interest": null, "retained_earnings": 417771, "total_equity": 419371, "shares_outstanding": 1850000, "operating_cash_flow": 596541, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12809, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1452809, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101417, "free_cash_flow": 609350, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "139039", "ebitda": "205984", "netIncome": "-104939", "grossProfit": "3106096", "depreciation": "None", "totalRevenue": "13752315", "costOfRevenue": "10646219", "interestIncome": "None", "incomeBeforeTax": "92182", "interestExpense": "46566", "operatingIncome": "-216745", "fiscalDateEnding": "2023-07-31", "incomeTaxExpense": "118906", "reportedCurrency": "USD", "netInterestIncome": "-46566", "nonInterestIncome": "None", "operatingExpenses": "3322841", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10646219", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66945", "sellingGeneralAndAdministrative": "1058291", "netIncomeFromContinuingOperations": "-26724" }, "balance": { "goodwill": "2222211", "inventory": "2871049", "commonStock": "1600", "currentDebt": "None", "investments": "None", "totalAssets": "33850440", "longTermDebt": "2545221", "shortTermDebt": "2216048", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-07-31", "intangibleAssets": "193804", "reportedCurrency": "USD", "retainedEarnings": "417771", "totalLiabilities": "33084907", "otherCurrentAssets": "1083820", "totalCurrentAssets": "6703751", "currentLongTermDebt": "435489", "longTermInvestments": "1614984", "shortTermInvestments": "None", "currentNetReceivables": "1136801", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27146689", "currentAccountsPayable": "2950695", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22657098", "shortLongTermDebtTotal": "27012546", "totalShareholderEquity": "419371", "capitalLeaseObligations": "24031836", "otherCurrentLiabilities": "1478416", "totalCurrentLiabilities": "8139646", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "24945261", "cashAndShortTermInvestments": "1612081", "commonStockSharesOutstanding": "1850000", "intangibleAssetsExcludingGoodwill": "193804", "cashAndCashEquivalentsAtCarryingValue": "1612081", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26724", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-07-31", "reportedCurrency": "USD", "changeInInventory": "111174", "operatingCashflow": "596541", "capitalExpenditures": "12809", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101417", "cashflowFromInvestment": "-1452809", "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": "67236", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-04-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "income_statement": { "revenue": 14183857, "cost_of_revenue": 11132398, "gross_profit": 3051459, "ebit": 3642, "ebitda": 62600, "pretax_income": 558355, "tax_provision": 147335, "net_income": 331177, "net_income_to_common": 331177, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2569766, "total_current_assets": 8285797, "total_assets": 34584022, "short_term_debt": 2282010, "long_term_debt": 2561299, "total_debt": 4843309, "total_liabilities": 33791765, "total_equity": 524310, "shares_outstanding": 1900000, "goodwill_and_intangibles": 2419540 }, "cash_flow": { "operating_cash_flow": 119966, "capital_expenditure": 25203, "free_cash_flow": 145169, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124888, "ticker_id": 7221, "period_end_date": "2023-04-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:57.650766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3642", "ebitda": "62600", "netIncome": "331177", "grossProfit": "3051459", "depreciation": "None", "totalRevenue": "14183857", "costOfRevenue": "11132398", "interestIncome": "None", "incomeBeforeTax": "558355", "interestExpense": "None", "operatingIncome": "3453", "fiscalDateEnding": "2023-04-30", "incomeTaxExpense": "147335", "reportedCurrency": "USD", "netInterestIncome": "26901", "nonInterestIncome": "None", "operatingExpenses": "3048006", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11132398", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58958", "sellingGeneralAndAdministrative": "1238516", "netIncomeFromContinuingOperations": "411020" }, "balance": { "goodwill": "2222211", "inventory": "2978986", "commonStock": "1600", "currentDebt": "None", "investments": "None", "totalAssets": "34584022", "longTermDebt": "2561299", "shortTermDebt": "2282010", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-04-30", "intangibleAssets": "197329", "reportedCurrency": "USD", "retainedEarnings": "522710", "totalLiabilities": "33791765", "otherCurrentAssets": "1547243", "totalCurrentAssets": "8285797", "currentLongTermDebt": "520828", "longTermInvestments": "203440", "shortTermInvestments": "None", "currentNetReceivables": "1189802", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26298225", "currentAccountsPayable": "3105592", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27555069", "totalShareholderEquity": "524310", "capitalLeaseObligations": "24472942", "otherCurrentLiabilities": "1545713", "totalCurrentLiabilities": "8372661", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25419104", "cashAndShortTermInvestments": "2569766", "commonStockSharesOutstanding": "1900000", "intangibleAssetsExcludingGoodwill": "197329", "cashAndCashEquivalentsAtCarryingValue": "2569766", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "411020", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-04-30", "reportedCurrency": "USD", "changeInInventory": "100953", "operatingCashflow": "119966", "capitalExpenditures": "25203", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105241", "cashflowFromInvestment": "-25203", "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": "59147", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14183857, "cost_of_revenue": 11132398, "gross_profit": 3051459, "research_and_development": null, "selling_general_admin": 1238516, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3642, "depreciation_amortisation": 58958, "ebitda": 62600, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 558355, "tax_provision": 147335, "effective_tax_rate": null, "net_income": 331177, "net_income_continuing_ops": 411020, "net_income_to_common": 331177, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2569766, "short_term_investments": null, "net_receivables": 1189802, "inventory": 2978986, "other_current_assets": null, "total_current_assets": 8285797, "net_ppe": null, "goodwill": 2222211, "intangible_assets": 197329, "goodwill_and_intangibles": 2419540, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26298225, "total_assets": 34584022, "short_term_debt": 2282010, "accounts_payable": 3105592, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8372661, "long_term_debt": 2561299, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25419104, "total_liabilities": 33791765, "total_debt": 4843309, "preferred_stock": null, "minority_interest": null, "retained_earnings": 522710, "total_equity": 524310, "shares_outstanding": 1900000, "operating_cash_flow": 119966, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25203, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25203, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -105241, "free_cash_flow": 145169, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3642", "ebitda": "62600", "netIncome": "331177", "grossProfit": "3051459", "depreciation": "None", "totalRevenue": "14183857", "costOfRevenue": "11132398", "interestIncome": "None", "incomeBeforeTax": "558355", "interestExpense": "None", "operatingIncome": "3453", "fiscalDateEnding": "2023-04-30", "incomeTaxExpense": "147335", "reportedCurrency": "USD", "netInterestIncome": "26901", "nonInterestIncome": "None", "operatingExpenses": "3048006", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11132398", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58958", "sellingGeneralAndAdministrative": "1238516", "netIncomeFromContinuingOperations": "411020" }, "balance": { "goodwill": "2222211", "inventory": "2978986", "commonStock": "1600", "currentDebt": "None", "investments": "None", "totalAssets": "34584022", "longTermDebt": "2561299", "shortTermDebt": "2282010", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-04-30", "intangibleAssets": "197329", "reportedCurrency": "USD", "retainedEarnings": "522710", "totalLiabilities": "33791765", "otherCurrentAssets": "1547243", "totalCurrentAssets": "8285797", "currentLongTermDebt": "520828", "longTermInvestments": "203440", "shortTermInvestments": "None", "currentNetReceivables": "1189802", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26298225", "currentAccountsPayable": "3105592", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27555069", "totalShareholderEquity": "524310", "capitalLeaseObligations": "24472942", "otherCurrentLiabilities": "1545713", "totalCurrentLiabilities": "8372661", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25419104", "cashAndShortTermInvestments": "2569766", "commonStockSharesOutstanding": "1900000", "intangibleAssetsExcludingGoodwill": "197329", "cashAndCashEquivalentsAtCarryingValue": "2569766", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "411020", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-04-30", "reportedCurrency": "USD", "changeInInventory": "100953", "operatingCashflow": "119966", "capitalExpenditures": "25203", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105241", "cashflowFromInvestment": "-25203", "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": "59147", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-04-30" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }