{ "ticker": { "uuid": "5085b5d2-8787-4a8d-ac2d-78ec715a3aec", "symbol": "TWG", "name": "Top Wealth Group Holding Limited Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Food Distribution", "page_url": "https://sharemaestro.com/factors/ticker/5085b5d2-8787-4a8d-ac2d-78ec715a3aec/", "api_url": "https://sharemaestro.com/factors/api/tickers/5085b5d2-8787-4a8d-ac2d-78ec715a3aec/" }, "ticker_metadata": { "id": 8675, "uuid": "5085b5d2-8787-4a8d-ac2d-78ec715a3aec", "symbol": "TWG", "name": "Top Wealth Group Holding Limited Ordinary Shares", "asset_type": "equity", "market_cap": 71002000, "stock_exchange_id": 2, "industry": "Food Distribution", "sector": "Consumer Defensive", "description": "Top Wealth Group Holding Limited, provides caviar and caviar-based gourmet products in Hong Kong and internationally.", "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": "5085b5d2-8787-4a8d-ac2d-78ec715a3aec", "symbol": "TWG", "name": "Top Wealth Group Holding Limited Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Food Distribution", "page_url": "https://sharemaestro.com/factors/ticker/5085b5d2-8787-4a8d-ac2d-78ec715a3aec/", "api_url": "https://sharemaestro.com/factors/api/tickers/5085b5d2-8787-4a8d-ac2d-78ec715a3aec/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.22, "value": 0.36, "quality": 0.36, "momentum": 0.36, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 2.74, "market_cap": 4369116.32, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.5662, "piotroski_f_score": 4, "momentum_12_1": -0.6678, "volatility_252d": 0.6691 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:03.754926+00:00", "batch_id": "" }, "size": { "price_close": 2.74, "market_cap": 4369116.32, "market_cap_usd": 4369116.32, "enterprise_value": 4087843.32, "shares_outstanding": 1594568, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.225, "ptbv_ratio": 1.225, "ps_ratio": 0.9203, "pcf_ratio": 38.4115, "pfcf_ratio": 38.4101, "ev_ebitda": null, "ev_ebit": -7.9344, "ev_sales": 0.861, "ev_fcf": 35.9373, "earnings_yield": null, "fcf_yield": 0.0278, "price_to_sales": 0.9203, "price_to_book": 1.225, "price_to_cashflow": 38.4115, "ebitda_to_ev": null, "sales_yield": 1.1614 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.528, "operating_margin": -0.1085, "net_margin": -0.4254, "ebitda_margin": -0.0955, "fcf_margin": 0.024, "roe": -0.5662, "roa": -0.5341, "roic": -0.1176, "roc_greenblatt": null, "asset_turnover": 1.2555, "cash_conversion": -0.0563, "accruals_ratio": -0.5641, "sbc_to_revenue": 0, "piotroski_f_score": 4, "altman_z_score": 13.9217, "earnings_stability_5y": 3.7951, "revenue_stability_5y": 0.9474, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6629, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.0602, "net_debt_to_ebitda": 0.6205, "debt_to_assets": 0.0067, "interest_coverage": null, "current_ratio": 10.662, "quick_ratio": 8.4943, "net_debt": -281273, "local_beta": -0.0004, "volatility_252d": 0.6691, "volatility_60d": 1.2802, "max_drawdown_12m": -0.7877, "risk_adjusted_momentum": -0.9981 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": 5.232, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 1.9649, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1722, "price_return_3m": -0.2751, "price_return_6m": -0.5441, "price_return_9m": -0.4431, "price_return_12m": -0.725, "price_return_12m_ex1m": -0.6678, "momentum_6m": -0.5441, "momentum_12m": -0.725, "momentum_12_1": -0.6678, "distance_from_52w_high": -0.7877, "distance_from_52w_low": 0, "relative_strength": -0.8829 }, "raw_ttm": { "revenue_ttm": 4747580, "gross_profit_ttm": 2506713, "ebit_ttm": -515205, "ebitda_ttm": -453325, "net_income_ttm": -2019515, "eps_diluted_ttm": -1.2665, "operating_cash_flow_ttm": 113745, "capital_expenditure_ttm": 4.21, "fcf_ttm": 113749.21, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 306694, "total_current_assets": 2240697, "total_current_liabilities": 210158, "net_ppe": null, "total_assets": 3781380, "total_debt": 25421, "total_equity": 3566695, "net_working_capital": 1749266, "book_value_per_share": 2.2368, "retained_earnings": 703970, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.2368 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 64, "quality_composite": 64, "momentum_composite": 64, "growth_composite": 64, "yield_composite": 64, "svqf_composite": 72, "vc1_composite": 64, "vc2_composite": 64, "vc3_composite": 64, "trending_value_composite": null, "overall_composite": 78, "quality_value_composite": 0.36, "os_score": 0.22, "value_percentile": 0.36, "quality_percentile": 0.36, "momentum_percentile": 0.36, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "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": 3012, "ticker_id": 8675, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:03.754926+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.74, "market_cap": 4369116.32, "market_cap_usd": 4369116.32, "enterprise_value": 4087843.32, "shares_outstanding": 1594568, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.22497615, "ptbv_ratio": 1.22497615, "ps_ratio": 0.92028282, "pcf_ratio": 38.41150222, "pfcf_ratio": 38.41008056, "ev_ebitda": null, "ev_ebit": -7.93440149, "ev_sales": 0.86103727, "ev_fcf": 35.93733372, "earnings_yield": null, "fcf_yield": 0.02782622, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.52799805, "operating_margin": -0.1085195, "net_margin": -0.42537777, "ebitda_margin": -0.09548549, "fcf_margin": 0.02395941, "roe": -0.56621466, "roa": -0.53406825, "roic": -0.1176116, "roc_greenblatt": null, "asset_turnover": 1.25551518, "cash_conversion": -0.05632501, "accruals_ratio": -0.56414854, "sbc_to_revenue": 0, "debt_to_equity": 0.0601913, "net_debt_to_ebitda": 0.62046655, "debt_to_assets": 0.00672268, "interest_coverage": null, "current_ratio": 10.66196386, "quick_ratio": 8.49426146, "net_debt": -281273, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 5.23200787, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 1.9649138, "piotroski_f_score": 4, "altman_z_score": 13.9217418, "earnings_stability_5y": 3.795089, "revenue_stability_5y": 0.947377, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.17220544, "price_return_3m": -0.27513228, "price_return_6m": -0.54409318, "price_return_9m": -0.44308943, "price_return_12m": -0.72498244, "price_return_12m_ex1m": -0.66777075, "distance_from_52w_high": -0.78769565, "distance_from_52w_low": 0, "relative_strength": -0.88292349, "local_beta": -0.0004, "volatility_252d": 0.669063, "volatility_60d": 1.280212, "max_drawdown_12m": -0.78769565, "revenue_ttm": 4747580, "gross_profit_ttm": 2506713, "ebit_ttm": -515205, "ebitda_ttm": -453325, "net_income_ttm": -2019515, "eps_diluted_ttm": -1.26649663, "operating_cash_flow_ttm": 113745, "capital_expenditure_ttm": 4.21, "fcf_ttm": 113749.21, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 306694, "total_current_assets": 2240697, "total_current_liabilities": 210158, "net_ppe": null, "total_assets": 3781380, "total_debt": 25421, "total_equity": 3566695, "net_working_capital": 1749266, "book_value_per_share": 2.23677824, "retained_earnings": 703970, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.23677824, "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": 64, "quality_composite": 64, "momentum_composite": 64, "growth_composite": 64, "yield_composite": 64, "svqf_composite": 72, "vc1_composite": 64, "vc2_composite": 64, "vc3_composite": 64, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "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": 2.74, "os": 0.22, "value": 0.36, "quality": 0.36, "momentum": 0.36, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.5662, "momentum_12_1": -0.6678, "complete_fields": { "id": 3012, "ticker_id": 8675, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:03.754926+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.74, "market_cap": 4369116.32, "market_cap_usd": 4369116.32, "enterprise_value": 4087843.32, "shares_outstanding": 1594568, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.22497615, "ptbv_ratio": 1.22497615, "ps_ratio": 0.92028282, "pcf_ratio": 38.41150222, "pfcf_ratio": 38.41008056, "ev_ebitda": null, "ev_ebit": -7.93440149, "ev_sales": 0.86103727, "ev_fcf": 35.93733372, "earnings_yield": null, "fcf_yield": 0.02782622, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.52799805, "operating_margin": -0.1085195, "net_margin": -0.42537777, "ebitda_margin": -0.09548549, "fcf_margin": 0.02395941, "roe": -0.56621466, "roa": -0.53406825, "roic": -0.1176116, "roc_greenblatt": null, "asset_turnover": 1.25551518, "cash_conversion": -0.05632501, "accruals_ratio": -0.56414854, "sbc_to_revenue": 0, "debt_to_equity": 0.0601913, "net_debt_to_ebitda": 0.62046655, "debt_to_assets": 0.00672268, "interest_coverage": null, "current_ratio": 10.66196386, "quick_ratio": 8.49426146, "net_debt": -281273, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 5.23200787, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 1.9649138, "piotroski_f_score": 4, "altman_z_score": 13.9217418, "earnings_stability_5y": 3.795089, "revenue_stability_5y": 0.947377, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.17220544, "price_return_3m": -0.27513228, "price_return_6m": -0.54409318, "price_return_9m": -0.44308943, "price_return_12m": -0.72498244, "price_return_12m_ex1m": -0.66777075, "distance_from_52w_high": -0.78769565, "distance_from_52w_low": 0, "relative_strength": -0.88292349, "local_beta": -0.0004, "volatility_252d": 0.669063, "volatility_60d": 1.280212, "max_drawdown_12m": -0.78769565, "revenue_ttm": 4747580, "gross_profit_ttm": 2506713, "ebit_ttm": -515205, "ebitda_ttm": -453325, "net_income_ttm": -2019515, "eps_diluted_ttm": -1.26649663, "operating_cash_flow_ttm": 113745, "capital_expenditure_ttm": 4.21, "fcf_ttm": 113749.21, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 306694, "total_current_assets": 2240697, "total_current_liabilities": 210158, "net_ppe": null, "total_assets": 3781380, "total_debt": 25421, "total_equity": 3566695, "net_working_capital": 1749266, "book_value_per_share": 2.23677824, "retained_earnings": 703970, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.23677824, "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": 64, "quality_composite": 64, "momentum_composite": 64, "growth_composite": 64, "yield_composite": 64, "svqf_composite": 72, "vc1_composite": 64, "vc2_composite": 64, "vc3_composite": 64, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "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": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "income_statement": { "revenue": 4747580, "cost_of_revenue": 2240867, "gross_profit": 2506713, "ebit": -515205, "ebitda": -453325, "pretax_income": -2019515, "tax_provision": null, "net_income": -2019515, "net_income_to_common": -2019515, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42380, "total_current_assets": 3779098, "total_assets": 19784932, "short_term_debt": 140564, "long_term_debt": null, "total_debt": 140564, "total_liabilities": 1164514, "total_equity": 18620418, "shares_outstanding": 380419, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 113745, "capital_expenditure": 4.21, "free_cash_flow": 113749.21, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188977, "ticker_id": 8675, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-515205", "ebitda": "-453325", "netIncome": "-2019515", "grossProfit": "2506713", "depreciation": "None", "totalRevenue": "4747580", "costOfRevenue": "2240867", "interestIncome": "None", "incomeBeforeTax": "-2019515", "interestExpense": "None", "operatingIncome": "-515205", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3021918", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2240867", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61880", "sellingGeneralAndAdministrative": "1540372", "netIncomeFromContinuingOperations": "-2019515" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "5600", "currentDebt": "None", "investments": "None", "totalAssets": "19784932", "longTermDebt": "None", "shortTermDebt": "140564", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2289406", "totalLiabilities": "1164514", "otherCurrentAssets": "2173429", "totalCurrentAssets": "3779098", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1563289", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16005834", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "140564", "totalShareholderEquity": "18620418", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "212593", "totalCurrentLiabilities": "1164514", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "42380", "commonStockSharesOutstanding": "380419", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42380", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-258813", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-173163", "operatingCashflow": "113745", "capitalExpenditures": "4.21", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1910736", "cashflowFromInvestment": "-2036269", "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": "7930", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4747580, "cost_of_revenue": 2240867, "gross_profit": 2506713, "research_and_development": null, "selling_general_admin": 1540372, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -515205, "depreciation_amortisation": 61880, "ebitda": -453325, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -2019515, "tax_provision": null, "effective_tax_rate": null, "net_income": -2019515, "net_income_continuing_ops": -2019515, "net_income_to_common": -2019515, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42380, "short_term_investments": null, "net_receivables": 1563289, "inventory": 0, "other_current_assets": null, "total_current_assets": 3779098, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16005834, "total_assets": 19784932, "short_term_debt": 140564, "accounts_payable": 0, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1164514, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 1164514, "total_debt": 140564, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2289406, "total_equity": 18620418, "shares_outstanding": 380419, "operating_cash_flow": 113745, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4.21, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2036269, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1910736, "free_cash_flow": 113749.21, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-515205", "ebitda": "-453325", "netIncome": "-2019515", "grossProfit": "2506713", "depreciation": "None", "totalRevenue": "4747580", "costOfRevenue": "2240867", "interestIncome": "None", "incomeBeforeTax": "-2019515", "interestExpense": "None", "operatingIncome": "-515205", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3021918", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2240867", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61880", "sellingGeneralAndAdministrative": "1540372", "netIncomeFromContinuingOperations": "-2019515" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "5600", "currentDebt": "None", "investments": "None", "totalAssets": "19784932", "longTermDebt": "None", "shortTermDebt": "140564", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2289406", "totalLiabilities": "1164514", "otherCurrentAssets": "2173429", "totalCurrentAssets": "3779098", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1563289", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16005834", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "140564", "totalShareholderEquity": "18620418", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "212593", "totalCurrentLiabilities": "1164514", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "42380", "commonStockSharesOutstanding": "380419", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42380", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-258813", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-173163", "operatingCashflow": "113745", "capitalExpenditures": "4.21", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1910736", "cashflowFromInvestment": "-2036269", "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": "7930", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "income_statement": { "revenue": 16943287, "cost_of_revenue": 11556006, "gross_profit": 5387281, "ebit": 3045246, "ebitda": 3278905, "pretax_income": 3045248, "tax_provision": 607153, "net_income": 2438095, "net_income_to_common": 2438095, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134350, "total_current_assets": 7129775, "total_assets": 7348982, "short_term_debt": 818314, "long_term_debt": null, "total_debt": 818314, "total_liabilities": 2396346, "total_equity": 4952636, "shares_outstanding": 300000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -110310, "capital_expenditure": 0.68, "free_cash_flow": -110309.32, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188982, "ticker_id": 8675, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3045246", "ebitda": "3278905", "netIncome": "2438095", "grossProfit": "5387281", "depreciation": "None", "totalRevenue": "16943287", "costOfRevenue": "11556006", "interestIncome": "None", "incomeBeforeTax": "3045248", "interestExpense": "None", "operatingIncome": "3045246", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "607153", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2342035", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11556006", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233659", "sellingGeneralAndAdministrative": "1613100", "netIncomeFromContinuingOperations": "2438095" }, "balance": { "goodwill": "None", "inventory": "153209", "commonStock": "2700", "currentDebt": "None", "investments": "None", "totalAssets": "7348982", "longTermDebt": "None", "shortTermDebt": "818314", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4308921", "totalLiabilities": "2396346", "otherCurrentAssets": "869480", "totalCurrentAssets": "7129775", "currentLongTermDebt": "777893", "longTermInvestments": "None", "shortTermInvestments": "117145", "currentNetReceivables": "5972736", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "219207", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "818314", "totalShareholderEquity": "4952636", "capitalLeaseObligations": "40421", "otherCurrentLiabilities": "1450958", "totalCurrentLiabilities": "2396346", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "134350", "commonStockSharesOutstanding": "300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "134350", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "311420", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "245052", "operatingCashflow": "-110310", "capitalExpenditures": "0.68", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99704", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29845", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16943287, "cost_of_revenue": 11556006, "gross_profit": 5387281, "research_and_development": null, "selling_general_admin": 1613100, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3045246, "depreciation_amortisation": 233659, "ebitda": 3278905, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 3045248, "tax_provision": 607153, "effective_tax_rate": null, "net_income": 2438095, "net_income_continuing_ops": 2438095, "net_income_to_common": 2438095, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134350, "short_term_investments": 117145, "net_receivables": 5972736, "inventory": 153209, "other_current_assets": null, "total_current_assets": 7129775, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 219207, "total_assets": 7348982, "short_term_debt": 818314, "accounts_payable": 0, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2396346, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 2396346, "total_debt": 818314, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4308921, "total_equity": 4952636, "shares_outstanding": 300000, "operating_cash_flow": -110310, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0.68, "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": 99704, "free_cash_flow": -110309.32, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3045246", "ebitda": "3278905", "netIncome": "2438095", "grossProfit": "5387281", "depreciation": "None", "totalRevenue": "16943287", "costOfRevenue": "11556006", "interestIncome": "None", "incomeBeforeTax": "3045248", "interestExpense": "None", "operatingIncome": "3045246", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "607153", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2342035", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11556006", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233659", "sellingGeneralAndAdministrative": "1613100", "netIncomeFromContinuingOperations": "2438095" }, "balance": { "goodwill": "None", "inventory": "153209", "commonStock": "2700", "currentDebt": "None", "investments": "None", "totalAssets": "7348982", "longTermDebt": "None", "shortTermDebt": "818314", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4308921", "totalLiabilities": "2396346", "otherCurrentAssets": "869480", "totalCurrentAssets": "7129775", "currentLongTermDebt": "777893", "longTermInvestments": "None", "shortTermInvestments": "117145", "currentNetReceivables": "5972736", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "219207", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "818314", "totalShareholderEquity": "4952636", "capitalLeaseObligations": "40421", "otherCurrentLiabilities": "1450958", "totalCurrentLiabilities": "2396346", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "134350", "commonStockSharesOutstanding": "300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "134350", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "311420", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "245052", "operatingCashflow": "-110310", "capitalExpenditures": "0.68", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99704", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29845", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "income_statement": { "revenue": 8512929, "cost_of_revenue": 586551, "gross_profit": 4203182, "ebit": 2280358, "ebitda": 2453573, "pretax_income": 2280358, "tax_provision": 362587, "net_income": 1917771, "net_income_to_common": 1917771, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217384, "total_current_assets": 2979171, "total_assets": 3432169, "short_term_debt": 53313, "long_term_debt": null, "total_debt": 53313, "total_liabilities": 920317, "total_equity": 2511852, "shares_outstanding": 300000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15357, "capital_expenditure": 61447, "free_cash_flow": 76804, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188987, "ticker_id": 8675, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2280358", "ebitda": "2453573", "netIncome": "1917771", "grossProfit": "4203182", "depreciation": "None", "totalRevenue": "8512929", "costOfRevenue": "586551", "interestIncome": "None", "incomeBeforeTax": "2280358", "interestExpense": "None", "operatingIncome": "2280358", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "362587", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1922824", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "586551", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173215", "sellingGeneralAndAdministrative": "466477", "netIncomeFromContinuingOperations": "1917771" }, "balance": { "goodwill": "None", "inventory": "2071708", "commonStock": "2700", "currentDebt": "None", "investments": "None", "totalAssets": "3432169", "longTermDebt": "None", "shortTermDebt": "53313", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1870826", "totalLiabilities": "920317", "otherCurrentAssets": "649831", "totalCurrentAssets": "2979171", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40248", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "452998", "currentAccountsPayable": "200608", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "71076", "totalShareholderEquity": "2511852", "capitalLeaseObligations": "71076", "otherCurrentLiabilities": "278214", "totalCurrentLiabilities": "902554", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17763", "cashAndShortTermInvestments": "217384", "commonStockSharesOutstanding": "300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "217384", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "244910", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-232728", "operatingCashflow": "15357", "capitalExpenditures": "61447", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73675", "cashflowFromInvestment": "-61448", "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": "22120", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8512929, "cost_of_revenue": 586551, "gross_profit": 4203182, "research_and_development": null, "selling_general_admin": 466477, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2280358, "depreciation_amortisation": 173215, "ebitda": 2453573, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 2280358, "tax_provision": 362587, "effective_tax_rate": null, "net_income": 1917771, "net_income_continuing_ops": 1917771, "net_income_to_common": 1917771, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 217384, "short_term_investments": null, "net_receivables": 40248, "inventory": 2071708, "other_current_assets": null, "total_current_assets": 2979171, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 452998, "total_assets": 3432169, "short_term_debt": 53313, "accounts_payable": 200608, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 902554, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17763, "total_liabilities": 920317, "total_debt": 53313, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1870826, "total_equity": 2511852, "shares_outstanding": 300000, "operating_cash_flow": 15357, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61447, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61448, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73675, "free_cash_flow": 76804, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2280358", "ebitda": "2453573", "netIncome": "1917771", "grossProfit": "4203182", "depreciation": "None", "totalRevenue": "8512929", "costOfRevenue": "586551", "interestIncome": "None", "incomeBeforeTax": "2280358", "interestExpense": "None", "operatingIncome": "2280358", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "362587", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1922824", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "586551", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173215", "sellingGeneralAndAdministrative": "466477", "netIncomeFromContinuingOperations": "1917771" }, "balance": { "goodwill": "None", "inventory": "2071708", "commonStock": "2700", "currentDebt": "None", "investments": "None", "totalAssets": "3432169", "longTermDebt": "None", "shortTermDebt": "53313", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1870826", "totalLiabilities": "920317", "otherCurrentAssets": "649831", "totalCurrentAssets": "2979171", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40248", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "452998", "currentAccountsPayable": "200608", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "71076", "totalShareholderEquity": "2511852", "capitalLeaseObligations": "71076", "otherCurrentLiabilities": "278214", "totalCurrentLiabilities": "902554", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17763", "cashAndShortTermInvestments": "217384", "commonStockSharesOutstanding": "300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "217384", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "244910", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-232728", "operatingCashflow": "15357", "capitalExpenditures": "61447", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73675", "cashflowFromInvestment": "-61448", "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": "22120", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "income_statement": { "revenue": 19615, "cost_of_revenue": 874.46, "gross_profit": 15302, "ebit": -16888, "ebitda": -14404, "pretax_income": -16888, "tax_provision": -5893, "net_income": -10995, "net_income_to_common": -10995, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1385, "total_current_assets": 251273, "total_assets": 339748, "short_term_debt": 347957, "long_term_debt": null, "total_debt": 347957, "total_liabilities": 386680, "total_equity": -46932, "shares_outstanding": 300000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 63515, "capital_expenditure": 62723, "free_cash_flow": 126238, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188992, "ticker_id": 8675, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16888", "ebitda": "-14404", "netIncome": "-10995", "grossProfit": "15302", "depreciation": "None", "totalRevenue": "19615", "costOfRevenue": "874.46", "interestIncome": "None", "incomeBeforeTax": "-16888", "interestExpense": "None", "operatingIncome": "-16888", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "-5893", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "32190", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "874.46", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2484", "sellingGeneralAndAdministrative": "18520", "netIncomeFromContinuingOperations": "-10995" }, "balance": { "goodwill": "None", "inventory": "249327", "commonStock": "2700", "currentDebt": "None", "investments": "None", "totalAssets": "339748", "longTermDebt": "None", "shortTermDebt": "347957", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-46945", "totalLiabilities": "386680", "otherCurrentAssets": "-0.61", "totalCurrentAssets": "251273", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "561", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "88475", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "349719", "totalShareholderEquity": "-46932", "capitalLeaseObligations": "22343", "otherCurrentLiabilities": "36961", "totalCurrentLiabilities": "384918", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1762", "cashAndShortTermInvestments": "1385", "commonStockSharesOutstanding": "300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1385", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10995", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "-249327", "operatingCashflow": "63515", "capitalExpenditures": "62723", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12", "cashflowFromInvestment": "-62723", "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": "2484", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19615, "cost_of_revenue": 874.46, "gross_profit": 15302, "research_and_development": null, "selling_general_admin": 18520, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16888, "depreciation_amortisation": 2484, "ebitda": -14404, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -16888, "tax_provision": -5893, "effective_tax_rate": null, "net_income": -10995, "net_income_continuing_ops": -10995, "net_income_to_common": -10995, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1385, "short_term_investments": null, "net_receivables": 561, "inventory": 249327, "other_current_assets": null, "total_current_assets": 251273, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 88475, "total_assets": 339748, "short_term_debt": 347957, "accounts_payable": 0, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 384918, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1762, "total_liabilities": 386680, "total_debt": 347957, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46945, "total_equity": -46932, "shares_outstanding": 300000, "operating_cash_flow": 63515, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62723, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62723, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12, "free_cash_flow": 126238, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16888", "ebitda": "-14404", "netIncome": "-10995", "grossProfit": "15302", "depreciation": "None", "totalRevenue": "19615", "costOfRevenue": "874.46", "interestIncome": "None", "incomeBeforeTax": "-16888", "interestExpense": "None", "operatingIncome": "-16888", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "-5893", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "32190", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "874.46", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2484", "sellingGeneralAndAdministrative": "18520", "netIncomeFromContinuingOperations": "-10995" }, "balance": { "goodwill": "None", "inventory": "249327", "commonStock": "2700", "currentDebt": "None", "investments": "None", "totalAssets": "339748", "longTermDebt": "None", "shortTermDebt": "347957", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-46945", "totalLiabilities": "386680", "otherCurrentAssets": "-0.61", "totalCurrentAssets": "251273", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "561", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "88475", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "349719", "totalShareholderEquity": "-46932", "capitalLeaseObligations": "22343", "otherCurrentLiabilities": "36961", "totalCurrentLiabilities": "384918", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1762", "cashAndShortTermInvestments": "1385", "commonStockSharesOutstanding": "300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1385", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10995", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "-249327", "operatingCashflow": "63515", "capitalExpenditures": "62723", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12", "cashflowFromInvestment": "-62723", "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": "2484", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "income_statement": { "revenue": 638066, "cost_of_revenue": 194896, "gross_profit": 443170, "ebit": 101194, "ebitda": 101194, "pretax_income": 101194, "tax_provision": null, "net_income": 101194, "net_income_to_common": 101194, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 306694, "total_current_assets": 2240697, "total_assets": 3781380, "short_term_debt": 25421, "long_term_debt": null, "total_debt": 25421, "total_liabilities": 214684, "total_equity": 3566695, "shares_outstanding": 1594568, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -790536, "capital_expenditure": 4, "free_cash_flow": -790532, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188974, "ticker_id": 8675, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "101194", "netIncome": "101194", "grossProfit": "443170", "depreciation": "None", "totalRevenue": "638066", "costOfRevenue": "194896", "interestIncome": "None", "incomeBeforeTax": "101194", "interestExpense": "None", "operatingIncome": "101194", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "341975", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194896", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "970750", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "455560", "commonStock": "1843", "currentDebt": "None", "investments": "None", "totalAssets": "3781380", "longTermDebt": "None", "shortTermDebt": "25421", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "703970", "totalLiabilities": "214684", "otherCurrentAssets": "228367", "totalCurrentAssets": "2240697", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1250076", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1540682", "currentAccountsPayable": "60673", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29947", "totalShareholderEquity": "3566695", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "124064", "totalCurrentLiabilities": "210158", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4526", "cashAndShortTermInvestments": "306694", "commonStockSharesOutstanding": "1594568", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "306694", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101194", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-790536", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "569197", "cashflowFromInvestment": "525668", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 638066, "cost_of_revenue": 194896, "gross_profit": 443170, "research_and_development": null, "selling_general_admin": 970750, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 101194, "depreciation_amortisation": null, "ebitda": 101194, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 101194, "tax_provision": null, "effective_tax_rate": null, "net_income": 101194, "net_income_continuing_ops": null, "net_income_to_common": 101194, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 306694, "short_term_investments": null, "net_receivables": 1250076, "inventory": 455560, "other_current_assets": null, "total_current_assets": 2240697, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1540682, "total_assets": 3781380, "short_term_debt": 25421, "accounts_payable": 60673, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210158, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4526, "total_liabilities": 214684, "total_debt": 25421, "preferred_stock": null, "minority_interest": null, "retained_earnings": 703970, "total_equity": 3566695, "shares_outstanding": 1594568, "operating_cash_flow": -790536, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": 525668, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 569197, "free_cash_flow": -790532, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "101194", "netIncome": "101194", "grossProfit": "443170", "depreciation": "None", "totalRevenue": "638066", "costOfRevenue": "194896", "interestIncome": "None", "incomeBeforeTax": "101194", "interestExpense": "None", "operatingIncome": "101194", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "341975", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194896", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "970750", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "455560", "commonStock": "1843", "currentDebt": "None", "investments": "None", "totalAssets": "3781380", "longTermDebt": "None", "shortTermDebt": "25421", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "703970", "totalLiabilities": "214684", "otherCurrentAssets": "228367", "totalCurrentAssets": "2240697", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1250076", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1540682", "currentAccountsPayable": "60673", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29947", "totalShareholderEquity": "3566695", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "124064", "totalCurrentLiabilities": "210158", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4526", "cashAndShortTermInvestments": "306694", "commonStockSharesOutstanding": "1594568", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "306694", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101194", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-790536", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "569197", "cashflowFromInvestment": "525668", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2387158, "total_current_assets": 17440470, "total_assets": 29432372, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1670997, "total_equity": 27761375, "shares_outstanding": 1466696, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188975, "ticker_id": 8675, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "3545854", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "29432372", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5479352", "totalLiabilities": "1670997", "otherCurrentAssets": "None", "totalCurrentAssets": "17440470", "currentLongTermDebt": "147179", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9249046", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11991902", "currentAccountsPayable": "472255", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "27761375", "capitalLeaseObligations": "85919", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1635766", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35231", "cashAndShortTermInvestments": "2387158", "commonStockSharesOutstanding": "1466696", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2387158", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2387158, "short_term_investments": null, "net_receivables": 9249046, "inventory": 3545854, "other_current_assets": null, "total_current_assets": 17440470, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11991902, "total_assets": 29432372, "short_term_debt": null, "accounts_payable": 472255, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1635766, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35231, "total_liabilities": 1670997, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5479352, "total_equity": 27761375, "shares_outstanding": 1466696, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "3545854", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "29432372", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5479352", "totalLiabilities": "1670997", "otherCurrentAssets": "None", "totalCurrentAssets": "17440470", "currentLongTermDebt": "147179", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9249046", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11991902", "currentAccountsPayable": "472255", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "27761375", "capitalLeaseObligations": "85919", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1635766", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35231", "cashAndShortTermInvestments": "2387158", "commonStockSharesOutstanding": "1466696", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2387158", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "income_statement": { "revenue": 532965, "cost_of_revenue": 102660, "gross_profit": 430305, "ebit": 2400697, "ebitda": 308071, "pretax_income": 308071, "tax_provision": null, "net_income": 308071, "net_income_to_common": 308071, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13621, "total_current_assets": 886875, "total_assets": 2823618, "short_term_debt": 314259, "long_term_debt": null, "total_debt": 314259, "total_liabilities": 145769, "total_equity": 21021116, "shares_outstanding": 622250, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -28759, "capital_expenditure": 0, "free_cash_flow": -28759, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188976, "ticker_id": 8675, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2400697", "ebitda": "308071", "netIncome": "308071", "grossProfit": "430305", "depreciation": "None", "totalRevenue": "532965", "costOfRevenue": "102660", "interestIncome": "None", "incomeBeforeTax": "308071", "interestExpense": "None", "operatingIncome": "308071", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "122234", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102660", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30940", "sellingGeneralAndAdministrative": "239600", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5600", "currentDebt": "None", "investments": "None", "totalAssets": "2823618", "longTermDebt": "None", "shortTermDebt": "314259", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "4690104", "totalLiabilities": "145769", "otherCurrentAssets": "197000", "totalCurrentAssets": "886875", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "688140", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1936743", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "314259", "totalShareholderEquity": "21021116", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-168490", "totalCurrentLiabilities": "145769", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "13621", "commonStockSharesOutstanding": "622250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13621", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2400698", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-28759", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 532965, "cost_of_revenue": 102660, "gross_profit": 430305, "research_and_development": null, "selling_general_admin": 239600, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2400697, "depreciation_amortisation": 30940, "ebitda": 308071, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 308071, "tax_provision": null, "effective_tax_rate": null, "net_income": 308071, "net_income_continuing_ops": null, "net_income_to_common": 308071, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13621, "short_term_investments": null, "net_receivables": 688140, "inventory": null, "other_current_assets": null, "total_current_assets": 886875, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1936743, "total_assets": 2823618, "short_term_debt": 314259, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 145769, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 145769, "total_debt": 314259, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4690104, "total_equity": 21021116, "shares_outstanding": 622250, "operating_cash_flow": -28759, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -28759, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2400697", "ebitda": "308071", "netIncome": "308071", "grossProfit": "430305", "depreciation": "None", "totalRevenue": "532965", "costOfRevenue": "102660", "interestIncome": "None", "incomeBeforeTax": "308071", "interestExpense": "None", "operatingIncome": "308071", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "122234", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102660", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30940", "sellingGeneralAndAdministrative": "239600", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5600", "currentDebt": "None", "investments": "None", "totalAssets": "2823618", "longTermDebt": "None", "shortTermDebt": "314259", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "4690104", "totalLiabilities": "145769", "otherCurrentAssets": "197000", "totalCurrentAssets": "886875", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "688140", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1936743", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "314259", "totalShareholderEquity": "21021116", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-168490", "totalCurrentLiabilities": "145769", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "13621", "commonStockSharesOutstanding": "622250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13621", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2400698", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-28759", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "income_statement": { "revenue": 348890, "cost_of_revenue": 1669074, "gross_profit": -1320184, "ebit": 45917, "ebitda": -1458480, "pretax_income": -1458482, "tax_provision": 92572, "net_income": -1551052, "net_income_to_common": -1551052, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42380, "total_current_assets": 3779098, "total_assets": 19784932, "short_term_debt": 140564, "long_term_debt": null, "total_debt": 140564, "total_liabilities": 1164514, "total_equity": 18620418, "shares_outstanding": 451925, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 997459, "capital_expenditure": 7944464, "free_cash_flow": 8941923, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188978, "ticker_id": 8675, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-1458480", "netIncome": "-1551052", "grossProfit": "-1320184", "depreciation": "None", "totalRevenue": "348890", "costOfRevenue": "1669074", "interestIncome": "None", "incomeBeforeTax": "-1458482", "interestExpense": "None", "operatingIncome": "45917", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "92572", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "138296", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1669074", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "563484", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5600", "currentDebt": "None", "investments": "None", "totalAssets": "19784932", "longTermDebt": "None", "shortTermDebt": "140564", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "2289406", "totalLiabilities": "1164514", "otherCurrentAssets": "2173429", "totalCurrentAssets": "3779098", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1563289", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16005834", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "140564", "totalShareholderEquity": "18620418", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "212593", "totalCurrentLiabilities": "1164514", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "42380", "commonStockSharesOutstanding": "451925", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42380", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-199180", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "20352", "operatingCashflow": "997459", "capitalExpenditures": "7944464", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1047671", "cashflowFromInvestment": "-2040396", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 348890, "cost_of_revenue": 1669074, "gross_profit": -1320184, "research_and_development": null, "selling_general_admin": 563484, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45917, "depreciation_amortisation": null, "ebitda": -1458480, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1458482, "tax_provision": 92572, "effective_tax_rate": null, "net_income": -1551052, "net_income_continuing_ops": null, "net_income_to_common": -1551052, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42380, "short_term_investments": null, "net_receivables": 1563289, "inventory": null, "other_current_assets": null, "total_current_assets": 3779098, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16005834, "total_assets": 19784932, "short_term_debt": 140564, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1164514, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 1164514, "total_debt": 140564, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2289406, "total_equity": 18620418, "shares_outstanding": 451925, "operating_cash_flow": 997459, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7944464, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2040396, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1047671, "free_cash_flow": 8941923, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-1458480", "netIncome": "-1551052", "grossProfit": "-1320184", "depreciation": "None", "totalRevenue": "348890", "costOfRevenue": "1669074", "interestIncome": "None", "incomeBeforeTax": "-1458482", "interestExpense": "None", "operatingIncome": "45917", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "92572", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "138296", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1669074", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "563484", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5600", "currentDebt": "None", "investments": "None", "totalAssets": "19784932", "longTermDebt": "None", "shortTermDebt": "140564", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "2289406", "totalLiabilities": "1164514", "otherCurrentAssets": "2173429", "totalCurrentAssets": "3779098", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1563289", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16005834", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "140564", "totalShareholderEquity": "18620418", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "212593", "totalCurrentLiabilities": "1164514", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "42380", "commonStockSharesOutstanding": "451925", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42380", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-199180", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "20352", "operatingCashflow": "997459", "capitalExpenditures": "7944464", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1047671", "cashflowFromInvestment": "-2040396", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42380, "total_current_assets": 3779098, "total_assets": 19784932, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1164514, "total_equity": 18620418, "shares_outstanding": 622222, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188979, "ticker_id": 8675, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "0", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "19784932", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2289406", "totalLiabilities": "1164514", "otherCurrentAssets": "None", "totalCurrentAssets": "3779098", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1563289", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16005834", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "18620418", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1164514", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "42380", "commonStockSharesOutstanding": "622222", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42380", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42380, "short_term_investments": null, "net_receivables": 1563289, "inventory": 0, "other_current_assets": null, "total_current_assets": 3779098, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16005834, "total_assets": 19784932, "short_term_debt": null, "accounts_payable": 0, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1164514, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 1164514, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2289406, "total_equity": 18620418, "shares_outstanding": 622222, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "0", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "19784932", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2289406", "totalLiabilities": "1164514", "otherCurrentAssets": "None", "totalCurrentAssets": "3779098", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1563289", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16005834", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "18620418", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1164514", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "42380", "commonStockSharesOutstanding": "622222", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42380", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "income_statement": { "revenue": 174445, "cost_of_revenue": 834537, "gross_profit": -660092, "ebit": -729240, "ebitda": -729240, "pretax_income": -729241, "tax_provision": 46286, "net_income": -775526, "net_income_to_common": -775526, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42380, "total_current_assets": 3779098, "total_assets": 19784932, "short_term_debt": 140564, "long_term_debt": null, "total_debt": 140564, "total_liabilities": 1164514, "total_equity": 18620418, "shares_outstanding": 40673212, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3897806, "capital_expenditure": 7944464, "free_cash_flow": 11842270, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188980, "ticker_id": 8675, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-729240", "netIncome": "-775526", "grossProfit": "-660092", "depreciation": "None", "totalRevenue": "174445", "costOfRevenue": "834537", "interestIncome": "None", "incomeBeforeTax": "-729241", "interestExpense": "None", "operatingIncome": "-729240", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "46286", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "69148", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "834537", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "286571", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5600", "currentDebt": "None", "investments": "None", "totalAssets": "19784932", "longTermDebt": "None", "shortTermDebt": "140564", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "2289406", "totalLiabilities": "1164514", "otherCurrentAssets": "2173429", "totalCurrentAssets": "3779098", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1563289", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16005834", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "140564", "totalShareholderEquity": "18620418", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1023950", "totalCurrentLiabilities": "1164514", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "42380", "commonStockSharesOutstanding": "40673212", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42380", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-775526", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "82339", "operatingCashflow": "3897806", "capitalExpenditures": "7944464", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4065356", "cashflowFromInvestment": "-7944464", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 174445, "cost_of_revenue": 834537, "gross_profit": -660092, "research_and_development": null, "selling_general_admin": 286571, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -729240, "depreciation_amortisation": null, "ebitda": -729240, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -729241, "tax_provision": 46286, "effective_tax_rate": null, "net_income": -775526, "net_income_continuing_ops": null, "net_income_to_common": -775526, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42380, "short_term_investments": null, "net_receivables": 1563289, "inventory": null, "other_current_assets": null, "total_current_assets": 3779098, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16005834, "total_assets": 19784932, "short_term_debt": 140564, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1164514, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 1164514, "total_debt": 140564, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2289406, "total_equity": 18620418, "shares_outstanding": 40673212, "operating_cash_flow": 3897806, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7944464, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7944464, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4065356, "free_cash_flow": 11842270, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-729240", "netIncome": "-775526", "grossProfit": "-660092", "depreciation": "None", "totalRevenue": "174445", "costOfRevenue": "834537", "interestIncome": "None", "incomeBeforeTax": "-729241", "interestExpense": "None", "operatingIncome": "-729240", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "46286", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "69148", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "834537", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "286571", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5600", "currentDebt": "None", "investments": "None", "totalAssets": "19784932", "longTermDebt": "None", "shortTermDebt": "140564", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "2289406", "totalLiabilities": "1164514", "otherCurrentAssets": "2173429", "totalCurrentAssets": "3779098", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1563289", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16005834", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "140564", "totalShareholderEquity": "18620418", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1023950", "totalCurrentLiabilities": "1164514", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "42380", "commonStockSharesOutstanding": "40673212", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42380", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-775526", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "82339", "operatingCashflow": "3897806", "capitalExpenditures": "7944464", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4065356", "cashflowFromInvestment": "-7944464", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "income_statement": { "revenue": 4398690, "cost_of_revenue": 2076190, "gross_profit": 2322500, "ebit": -561122, "ebitda": -499242, "pretax_income": -561034, "tax_provision": -11839, "net_income": -468464, "net_income_to_common": -468464, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4984, "total_current_assets": 13205051, "total_assets": 13422187, "short_term_debt": 377128, "long_term_debt": null, "total_debt": 377128, "total_liabilities": 1750899, "total_equity": 11671288, "shares_outstanding": 308913, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -883483, "capital_expenditure": 3.07, "free_cash_flow": -883479.93, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188981, "ticker_id": 8675, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-561122", "ebitda": "-499242", "netIncome": "-468464", "grossProfit": "2322500", "depreciation": "None", "totalRevenue": "4398690", "costOfRevenue": "2076190", "interestIncome": "None", "incomeBeforeTax": "-561034", "interestExpense": "None", "operatingIncome": "-561122", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-11839", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2883622", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2076190", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61880", "sellingGeneralAndAdministrative": "2103856", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1669074", "commonStock": "2900", "currentDebt": "None", "investments": "None", "totalAssets": "13422187", "longTermDebt": "None", "shortTermDebt": "377128", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3840458", "totalLiabilities": "1750899", "otherCurrentAssets": "8784673", "totalCurrentAssets": "13205051", "currentLongTermDebt": "369469", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2746320", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "217136", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "377128", "totalShareholderEquity": "11671288", "capitalLeaseObligations": "7659", "otherCurrentLiabilities": "1373771", "totalCurrentLiabilities": "1750899", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "4984", "commonStockSharesOutstanding": "308913", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4984", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59912", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "-193866", "operatingCashflow": "-883483", "capitalExpenditures": "3.07", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "866938", "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": "7913", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4398690, "cost_of_revenue": 2076190, "gross_profit": 2322500, "research_and_development": null, "selling_general_admin": 2103856, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -561122, "depreciation_amortisation": 61880, "ebitda": -499242, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -561034, "tax_provision": -11839, "effective_tax_rate": null, "net_income": -468464, "net_income_continuing_ops": null, "net_income_to_common": -468464, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4984, "short_term_investments": null, "net_receivables": 2746320, "inventory": 1669074, "other_current_assets": null, "total_current_assets": 13205051, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 217136, "total_assets": 13422187, "short_term_debt": 377128, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1750899, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 1750899, "total_debt": 377128, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3840458, "total_equity": 11671288, "shares_outstanding": 308913, "operating_cash_flow": -883483, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3.07, "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": 866938, "free_cash_flow": -883479.93, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-561122", "ebitda": "-499242", "netIncome": "-468464", "grossProfit": "2322500", "depreciation": "None", "totalRevenue": "4398690", "costOfRevenue": "2076190", "interestIncome": "None", "incomeBeforeTax": "-561034", "interestExpense": "None", "operatingIncome": "-561122", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-11839", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2883622", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2076190", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61880", "sellingGeneralAndAdministrative": "2103856", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1669074", "commonStock": "2900", "currentDebt": "None", "investments": "None", "totalAssets": "13422187", "longTermDebt": "None", "shortTermDebt": "377128", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3840458", "totalLiabilities": "1750899", "otherCurrentAssets": "8784673", "totalCurrentAssets": "13205051", "currentLongTermDebt": "369469", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2746320", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "217136", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "377128", "totalShareholderEquity": "11671288", "capitalLeaseObligations": "7659", "otherCurrentLiabilities": "1373771", "totalCurrentLiabilities": "1750899", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "4984", "commonStockSharesOutstanding": "308913", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4984", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59912", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "-193866", "operatingCashflow": "-883483", "capitalExpenditures": "3.07", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "866938", "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": "7913", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "income_statement": { "revenue": 9977000, "cost_of_revenue": 7370232, "gross_profit": 2606768, "ebit": 1224672, "ebitda": 1341502, "pretax_income": 1224662, "tax_provision": 245866, "net_income": 978798, "net_income_to_common": 978798, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134350, "total_current_assets": 7129775, "total_assets": 7348982, "short_term_debt": 818314, "long_term_debt": null, "total_debt": 818314, "total_liabilities": 2396346, "total_equity": 4952636, "shares_outstanding": 300000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -232132, "capital_expenditure": 0, "free_cash_flow": -232132, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188983, "ticker_id": 8675, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1224672", "ebitda": "1341502", "netIncome": "978798", "grossProfit": "2606768", "depreciation": "None", "totalRevenue": "9977000", "costOfRevenue": "7370232", "interestIncome": "None", "incomeBeforeTax": "1224662", "interestExpense": "None", "operatingIncome": "1217250", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "245866", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1389518", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7370232", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116830", "sellingGeneralAndAdministrative": "917582", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "153209", "commonStock": "2700", "currentDebt": "None", "investments": "None", "totalAssets": "7348982", "longTermDebt": "None", "shortTermDebt": "818314", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "4308921", "totalLiabilities": "2396346", "otherCurrentAssets": "869480", "totalCurrentAssets": "7129775", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5972736", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "219207", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "818314", "totalShareholderEquity": "4952636", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "585762", "totalCurrentLiabilities": "2396346", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "134350", "commonStockSharesOutstanding": "300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "134350", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "978798", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "3862624", "operatingCashflow": "-232132", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "185908", "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": "116830", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9977000, "cost_of_revenue": 7370232, "gross_profit": 2606768, "research_and_development": null, "selling_general_admin": 917582, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1224672, "depreciation_amortisation": 116830, "ebitda": 1341502, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 1224662, "tax_provision": 245866, "effective_tax_rate": null, "net_income": 978798, "net_income_continuing_ops": null, "net_income_to_common": 978798, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134350, "short_term_investments": null, "net_receivables": 5972736, "inventory": 153209, "other_current_assets": null, "total_current_assets": 7129775, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 219207, "total_assets": 7348982, "short_term_debt": 818314, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2396346, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 2396346, "total_debt": 818314, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4308921, "total_equity": 4952636, "shares_outstanding": 300000, "operating_cash_flow": -232132, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 185908, "free_cash_flow": -232132, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1224672", "ebitda": "1341502", "netIncome": "978798", "grossProfit": "2606768", "depreciation": "None", "totalRevenue": "9977000", "costOfRevenue": "7370232", "interestIncome": "None", "incomeBeforeTax": "1224662", "interestExpense": "None", "operatingIncome": "1217250", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "245866", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1389518", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7370232", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116830", "sellingGeneralAndAdministrative": "917582", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "153209", "commonStock": "2700", "currentDebt": "None", "investments": "None", "totalAssets": "7348982", "longTermDebt": "None", "shortTermDebt": "818314", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "4308921", "totalLiabilities": "2396346", "otherCurrentAssets": "869480", "totalCurrentAssets": "7129775", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5972736", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "219207", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "818314", "totalShareholderEquity": "4952636", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "585762", "totalCurrentLiabilities": "2396346", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "134350", "commonStockSharesOutstanding": "300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "134350", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "978798", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "3862624", "operatingCashflow": "-232132", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "185908", "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": "116830", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "income_statement": { "revenue": 4988500, "cost_of_revenue": 3685116, "gross_profit": 1303384, "ebit": 612336, "ebitda": 670751, "pretax_income": 612331, "tax_provision": 122933, "net_income": 489399, "net_income_to_common": 489399, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134350, "total_current_assets": 7129775, "total_assets": 7348982, "short_term_debt": 818314, "long_term_debt": null, "total_debt": 818314, "total_liabilities": 2396346, "total_equity": 4952636, "shares_outstanding": 27000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -116066, "capital_expenditure": 0, "free_cash_flow": -116066, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188984, "ticker_id": 8675, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "612336", "ebitda": "670751", "netIncome": "489399", "grossProfit": "1303384", "depreciation": "None", "totalRevenue": "4988500", "costOfRevenue": "3685116", "interestIncome": "None", "incomeBeforeTax": "612331", "interestExpense": "None", "operatingIncome": "612336", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "122933", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "691052", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3685116", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58415", "sellingGeneralAndAdministrative": "458791", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "153209", "commonStock": "2700", "currentDebt": "None", "investments": "None", "totalAssets": "7348982", "longTermDebt": "None", "shortTermDebt": "818314", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4308921", "totalLiabilities": "2396346", "otherCurrentAssets": "869480", "totalCurrentAssets": "7129775", "currentLongTermDebt": "777893", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5972736", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "219207", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "818314", "totalShareholderEquity": "4952636", "capitalLeaseObligations": "40421", "otherCurrentLiabilities": "1578032", "totalCurrentLiabilities": "2396346", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "134350", "commonStockSharesOutstanding": "27000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "134350", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "489399", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "1931312", "operatingCashflow": "-116066", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "92954", "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": "58415", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4988500, "cost_of_revenue": 3685116, "gross_profit": 1303384, "research_and_development": null, "selling_general_admin": 458791, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 612336, "depreciation_amortisation": 58415, "ebitda": 670751, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 612331, "tax_provision": 122933, "effective_tax_rate": null, "net_income": 489399, "net_income_continuing_ops": null, "net_income_to_common": 489399, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134350, "short_term_investments": null, "net_receivables": 5972736, "inventory": 153209, "other_current_assets": null, "total_current_assets": 7129775, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 219207, "total_assets": 7348982, "short_term_debt": 818314, "accounts_payable": 0, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2396346, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 2396346, "total_debt": 818314, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4308921, "total_equity": 4952636, "shares_outstanding": 27000000, "operating_cash_flow": -116066, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 92954, "free_cash_flow": -116066, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "612336", "ebitda": "670751", "netIncome": "489399", "grossProfit": "1303384", "depreciation": "None", "totalRevenue": "4988500", "costOfRevenue": "3685116", "interestIncome": "None", "incomeBeforeTax": "612331", "interestExpense": "None", "operatingIncome": "612336", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "122933", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "691052", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3685116", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58415", "sellingGeneralAndAdministrative": "458791", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "153209", "commonStock": "2700", "currentDebt": "None", "investments": "None", "totalAssets": "7348982", "longTermDebt": "None", "shortTermDebt": "818314", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4308921", "totalLiabilities": "2396346", "otherCurrentAssets": "869480", "totalCurrentAssets": "7129775", "currentLongTermDebt": "777893", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5972736", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "219207", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "818314", "totalShareholderEquity": "4952636", "capitalLeaseObligations": "40421", "otherCurrentLiabilities": "1578032", "totalCurrentLiabilities": "2396346", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "134350", "commonStockSharesOutstanding": "27000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "134350", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "489399", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "1931312", "operatingCashflow": "-116066", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "92954", "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": "58415", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "income_statement": { "revenue": 4988500, "cost_of_revenue": 3685116, "gross_profit": 1303384, "ebit": 612336, "ebitda": 670751, "pretax_income": 612331, "tax_provision": 122933, "net_income": 489399, "net_income_to_common": 489399, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134350, "total_current_assets": 7129775, "total_assets": 7348982, "short_term_debt": 978403, "long_term_debt": null, "total_debt": 978403, "total_liabilities": 2396346, "total_equity": 4952636, "shares_outstanding": 27000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -116066, "capital_expenditure": 0, "free_cash_flow": -116066, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188985, "ticker_id": 8675, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "612336", "ebitda": "670751", "netIncome": "489399", "grossProfit": "1303384", "depreciation": "None", "totalRevenue": "4988500", "costOfRevenue": "3685116", "interestIncome": "None", "incomeBeforeTax": "612331", "interestExpense": "None", "operatingIncome": "612336", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "122933", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "691052", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3685116", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58415", "sellingGeneralAndAdministrative": "432848", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "153209", "commonStock": "2700", "currentDebt": "None", "investments": "None", "totalAssets": "7348982", "longTermDebt": "None", "shortTermDebt": "978403", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "4308921", "totalLiabilities": "2396346", "otherCurrentAssets": "869480", "totalCurrentAssets": "7129775", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5972736", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "219207", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "978403", "totalShareholderEquity": "4952636", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1417943", "totalCurrentLiabilities": "2396346", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "134350", "commonStockSharesOutstanding": "27000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "134350", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "489399", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "1931312", "operatingCashflow": "-116066", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "92954", "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": "58415", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4988500, "cost_of_revenue": 3685116, "gross_profit": 1303384, "research_and_development": null, "selling_general_admin": 432848, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 612336, "depreciation_amortisation": 58415, "ebitda": 670751, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 612331, "tax_provision": 122933, "effective_tax_rate": null, "net_income": 489399, "net_income_continuing_ops": null, "net_income_to_common": 489399, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134350, "short_term_investments": null, "net_receivables": 5972736, "inventory": 153209, "other_current_assets": null, "total_current_assets": 7129775, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 219207, "total_assets": 7348982, "short_term_debt": 978403, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2396346, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 2396346, "total_debt": 978403, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4308921, "total_equity": 4952636, "shares_outstanding": 27000000, "operating_cash_flow": -116066, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 92954, "free_cash_flow": -116066, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "612336", "ebitda": "670751", "netIncome": "489399", "grossProfit": "1303384", "depreciation": "None", "totalRevenue": "4988500", "costOfRevenue": "3685116", "interestIncome": "None", "incomeBeforeTax": "612331", "interestExpense": "None", "operatingIncome": "612336", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "122933", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "691052", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3685116", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58415", "sellingGeneralAndAdministrative": "432848", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "153209", "commonStock": "2700", "currentDebt": "None", "investments": "None", "totalAssets": "7348982", "longTermDebt": "None", "shortTermDebt": "978403", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "4308921", "totalLiabilities": "2396346", "otherCurrentAssets": "869480", "totalCurrentAssets": "7129775", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5972736", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "219207", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "978403", "totalShareholderEquity": "4952636", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1417943", "totalCurrentLiabilities": "2396346", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "134350", "commonStockSharesOutstanding": "27000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "134350", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "489399", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "1931312", "operatingCashflow": "-116066", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "92954", "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": "58415", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "income_statement": { "revenue": 6966288, "cost_of_revenue": 4185774, "gross_profit": 2780514, "ebit": 1820574, "ebitda": 1937404, "pretax_income": 1820586, "tax_provision": 361288, "net_income": 1459298, "net_income_to_common": 1459298, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180573, "total_current_assets": 5587538, "total_assets": 5946984, "short_term_debt": 668884, "long_term_debt": null, "total_debt": 668884, "total_liabilities": 1975844, "total_equity": 3971140, "shares_outstanding": 300000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -631484, "capital_expenditure": 0, "free_cash_flow": -631484, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188986, "ticker_id": 8675, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1820574", "ebitda": "1937404", "netIncome": "1459298", "grossProfit": "2780514", "depreciation": "None", "totalRevenue": "6966288", "costOfRevenue": "4185774", "interestIncome": "None", "incomeBeforeTax": "1820586", "interestExpense": "None", "operatingIncome": "1820574", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "361288", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "952518", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4185774", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116830", "sellingGeneralAndAdministrative": "843140", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4015832", "commonStock": "2700", "currentDebt": "None", "investments": "None", "totalAssets": "5946984", "longTermDebt": "None", "shortTermDebt": "668884", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3330124", "totalLiabilities": "1975844", "otherCurrentAssets": "586096", "totalCurrentAssets": "5587538", "currentLongTermDebt": "594683", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "805037", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "359446", "currentAccountsPayable": "195352", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "676532", "totalShareholderEquity": "3971140", "capitalLeaseObligations": "81849", "otherCurrentLiabilities": "359749", "totalCurrentLiabilities": "1968196", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7648", "cashAndShortTermInvestments": "180573", "commonStockSharesOutstanding": "300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "180573", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1459298", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1944124", "operatingCashflow": "-631484", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "594674", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116830", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6966288, "cost_of_revenue": 4185774, "gross_profit": 2780514, "research_and_development": null, "selling_general_admin": 843140, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1820574, "depreciation_amortisation": 116830, "ebitda": 1937404, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 1820586, "tax_provision": 361288, "effective_tax_rate": null, "net_income": 1459298, "net_income_continuing_ops": null, "net_income_to_common": 1459298, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180573, "short_term_investments": null, "net_receivables": 805037, "inventory": 4015832, "other_current_assets": null, "total_current_assets": 5587538, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 359446, "total_assets": 5946984, "short_term_debt": 668884, "accounts_payable": 195352, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1968196, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7648, "total_liabilities": 1975844, "total_debt": 668884, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3330124, "total_equity": 3971140, "shares_outstanding": 300000, "operating_cash_flow": -631484, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 594674, "free_cash_flow": -631484, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1820574", "ebitda": "1937404", "netIncome": "1459298", "grossProfit": "2780514", "depreciation": "None", "totalRevenue": "6966288", "costOfRevenue": "4185774", "interestIncome": "None", "incomeBeforeTax": "1820586", "interestExpense": "None", "operatingIncome": "1820574", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "361288", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "952518", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4185774", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116830", "sellingGeneralAndAdministrative": "843140", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4015832", "commonStock": "2700", "currentDebt": "None", "investments": "None", "totalAssets": "5946984", "longTermDebt": "None", "shortTermDebt": "668884", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3330124", "totalLiabilities": "1975844", "otherCurrentAssets": "586096", "totalCurrentAssets": "5587538", "currentLongTermDebt": "594683", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "805037", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "359446", "currentAccountsPayable": "195352", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "676532", "totalShareholderEquity": "3971140", "capitalLeaseObligations": "81849", "otherCurrentLiabilities": "359749", "totalCurrentLiabilities": "1968196", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7648", "cashAndShortTermInvestments": "180573", "commonStockSharesOutstanding": "300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "180573", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1459298", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1944124", "operatingCashflow": "-631484", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "594674", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116830", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "income_statement": { "revenue": 3483144, "cost_of_revenue": 2092887, "gross_profit": 1390257, "ebit": 910287, "ebitda": 968702, "pretax_income": 910293, "tax_provision": 180644, "net_income": 729649, "net_income_to_common": 729649, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180573, "total_current_assets": 5587538, "total_assets": 5946984, "short_term_debt": 831672, "long_term_debt": null, "total_debt": 831672, "total_liabilities": 1975844, "total_equity": 3971140, "shares_outstanding": 27000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -315742, "capital_expenditure": 0, "free_cash_flow": -315742, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188988, "ticker_id": 8675, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:02:59.727625+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "910287", "ebitda": "968702", "netIncome": "729649", "grossProfit": "1390257", "depreciation": "None", "totalRevenue": "3483144", "costOfRevenue": "2092887", "interestIncome": "None", "incomeBeforeTax": "910293", "interestExpense": "None", "operatingIncome": "910287", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "180644", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "476259", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2092887", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58415", "sellingGeneralAndAdministrative": "421570", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4015831", "commonStock": "1", "currentDebt": "None", "investments": "None", "totalAssets": "5946984", "longTermDebt": "None", "shortTermDebt": "831672", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "3330124", "totalLiabilities": "1975844", "otherCurrentAssets": "586097", "totalCurrentAssets": "5587538", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "805037", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "359446", "currentAccountsPayable": "195352", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "839320", "totalShareholderEquity": "3971140", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "941172", "totalCurrentLiabilities": "1968196", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7648", "cashAndShortTermInvestments": "180573", "commonStockSharesOutstanding": "27000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "180573", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "729649", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "None", "changeInInventory": "-972062", "operatingCashflow": "-315742", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "297337", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58415", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3483144, "cost_of_revenue": 2092887, "gross_profit": 1390257, "research_and_development": null, "selling_general_admin": 421570, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 910287, "depreciation_amortisation": 58415, "ebitda": 968702, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 910293, "tax_provision": 180644, "effective_tax_rate": null, "net_income": 729649, "net_income_continuing_ops": null, "net_income_to_common": 729649, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180573, "short_term_investments": null, "net_receivables": 805037, "inventory": 4015831, "other_current_assets": null, "total_current_assets": 5587538, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 359446, "total_assets": 5946984, "short_term_debt": 831672, "accounts_payable": 195352, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1968196, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7648, "total_liabilities": 1975844, "total_debt": 831672, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3330124, "total_equity": 3971140, "shares_outstanding": 27000000, "operating_cash_flow": -315742, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 297337, "free_cash_flow": -315742, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "910287", "ebitda": "968702", "netIncome": "729649", "grossProfit": "1390257", "depreciation": "None", "totalRevenue": "3483144", "costOfRevenue": "2092887", "interestIncome": "None", "incomeBeforeTax": "910293", "interestExpense": "None", "operatingIncome": "910287", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "180644", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "476259", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2092887", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58415", "sellingGeneralAndAdministrative": "421570", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4015831", "commonStock": "1", "currentDebt": "None", "investments": "None", "totalAssets": "5946984", "longTermDebt": "None", "shortTermDebt": "831672", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "3330124", "totalLiabilities": "1975844", "otherCurrentAssets": "586097", "totalCurrentAssets": "5587538", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "805037", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "359446", "currentAccountsPayable": "195352", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "839320", "totalShareholderEquity": "3971140", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "941172", "totalCurrentLiabilities": "1968196", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7648", "cashAndShortTermInvestments": "180573", "commonStockSharesOutstanding": "27000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "180573", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "729649", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "None", "changeInInventory": "-972062", "operatingCashflow": "-315742", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "297337", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58415", "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": 4, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-06-30" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }