{ "ticker": { "uuid": "552ccd8d-b76f-4c6b-9ded-d0860f824988", "symbol": "CJMB", "name": "Callan JMB Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Integrated Freight & Logistics", "page_url": "https://sharemaestro.com/factors/ticker/552ccd8d-b76f-4c6b-9ded-d0860f824988/", "api_url": "https://sharemaestro.com/factors/api/tickers/552ccd8d-b76f-4c6b-9ded-d0860f824988/" }, "ticker_metadata": { "id": 5356, "uuid": "552ccd8d-b76f-4c6b-9ded-d0860f824988", "symbol": "CJMB", "name": "Callan JMB Inc. Common Stock", "asset_type": "equity", "market_cap": 4121700, "stock_exchange_id": 2, "industry": "Integrated Freight & Logistics", "sector": "Industrials", "description": "Callan JMB Inc., through its subsidiary, Coldchain Technology Services, LLC provides thermal management logistics solutions to the life sciences industry. The company is headquartered in Spring Branch, Texas.", "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": "552ccd8d-b76f-4c6b-9ded-d0860f824988", "symbol": "CJMB", "name": "Callan JMB Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Integrated Freight & Logistics", "page_url": "https://sharemaestro.com/factors/ticker/552ccd8d-b76f-4c6b-9ded-d0860f824988/", "api_url": "https://sharemaestro.com/factors/api/tickers/552ccd8d-b76f-4c6b-9ded-d0860f824988/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.66, "value": 0.57, "quality": 0.56, "momentum": 0.57, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 0.72, "market_cap": 3937966.33, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -6.2124, "piotroski_f_score": 1, "momentum_12_1": -0.7765, "volatility_252d": 2.1667 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:42.487373+00:00", "batch_id": "" }, "size": { "price_close": 0.722, "market_cap": 3937966.334, "market_cap_usd": 3937966.334, "enterprise_value": 2876616.334, "shares_outstanding": 5454247, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.4619, "ptbv_ratio": 2.4619, "ps_ratio": 0.732, "pcf_ratio": null, "pfcf_ratio": -1.1546, "ev_ebitda": null, "ev_ebit": -0.2894, "ev_sales": 0.5347, "ev_fcf": -0.8434, "earnings_yield": null, "fcf_yield": -1.1857, "price_to_sales": 0.732, "price_to_book": 2.4619, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 1.8702 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3566, "operating_margin": -1.8479, "net_margin": -1.847, "ebitda_margin": -1.8197, "fcf_margin": -0.634, "roe": -6.2124, "roa": -1.7402, "roic": -13.8541, "roc_greenblatt": null, "asset_turnover": 0.9421, "cash_conversion": 0.3432, "accruals_ratio": -0.9232, "sbc_to_revenue": 0.0118, "piotroski_f_score": 1, "altman_z_score": -7.2125, "earnings_stability_5y": 0.6359, "revenue_stability_5y": 0.6532, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.336, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.57, "net_debt_to_ebitda": 0.1084, "debt_to_assets": 0.062, "interest_coverage": -3806.0348, "current_ratio": 2.0026, "quick_ratio": 1.8587, "net_debt": -1061350, "local_beta": 0.0007, "volatility_252d": 2.1667, "volatility_60d": 5.5093, "max_drawdown_12m": -0.8606, "risk_adjusted_momentum": -0.3584 }, "growth": { "revenue_growth_1y": -0.1354, "revenue_growth_3y_cagr": -0.3689, "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": -0.5594, "revenue_growth": -0.1354, "earnings_growth": null }, "momentum": { "price_return_1m": -0.3667, "price_return_3m": -0.5989, "price_return_6m": -0.5401, "price_return_9m": -0.8514, "price_return_12m": -0.8584, "price_return_12m_ex1m": -0.7765, "momentum_6m": -0.5401, "momentum_12m": -0.8584, "momentum_12_1": -0.7765, "distance_from_52w_high": -0.8606, "distance_from_52w_low": 0, "relative_strength": -1.0164 }, "raw_ttm": { "revenue_ttm": 5379943, "gross_profit_ttm": 1918683, "ebit_ttm": -9941363, "ebitda_ttm": -9789889, "net_income_ttm": -9936957, "eps_diluted_ttm": -1.8219, "operating_cash_flow_ttm": -4664906, "capital_expenditure_ttm": 1254104, "fcf_ttm": -3410802, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2612, "cash_and_equivalents": 1415566, "total_current_assets": 3034391, "total_current_liabilities": 1515209, "net_ppe": null, "total_assets": 5710395, "total_debt": 354216, "total_equity": 1599533, "net_working_capital": 457832, "book_value_per_share": 0.2933, "retained_earnings": -13475068, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.2933 }, "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": 43, "quality_composite": 44, "momentum_composite": 43, "growth_composite": 43, "yield_composite": 43, "svqf_composite": 42, "vc1_composite": 43, "vc2_composite": 43, "vc3_composite": 43, "trending_value_composite": null, "overall_composite": 34, "quality_value_composite": 0.565, "os_score": 0.66, "value_percentile": 0.57, "quality_percentile": 0.56, "momentum_percentile": 0.57, "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": 49, "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": 589, "ticker_id": 5356, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:42.487373+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.722, "market_cap": 3937966.334, "market_cap_usd": 3937966.334, "enterprise_value": 2876616.334, "shares_outstanding": 5454247, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.46194754, "ptbv_ratio": 2.46194754, "ps_ratio": 0.73197176, "pcf_ratio": null, "pfcf_ratio": -1.1545573, "ev_ebitda": null, "ev_ebit": -0.28935834, "ev_sales": 0.53469272, "ev_fcf": -0.84338415, "earnings_yield": null, "fcf_yield": -1.18569931, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.35663631, "operating_margin": -1.84785657, "net_margin": -1.8470376, "ebitda_margin": -1.81970125, "fcf_margin": -0.63398478, "roe": -6.21241137, "roa": -1.7401523, "roic": -13.85406497, "roc_greenblatt": null, "asset_turnover": 0.9421315, "cash_conversion": 0.34324411, "accruals_ratio": -0.92323753, "sbc_to_revenue": 0.01180328, "debt_to_equity": 2.57003888, "net_debt_to_ebitda": 0.10841287, "debt_to_assets": 0.06203003, "interest_coverage": -3806.0348392, "current_ratio": 2.00262208, "quick_ratio": 1.85869738, "net_debt": -1061350, "revenue_growth_1y": -0.13537266, "revenue_growth_3y_cagr": -0.36888395, "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": -0.55943223, "piotroski_f_score": 1, "altman_z_score": -7.21254768, "earnings_stability_5y": 0.63592, "revenue_stability_5y": 0.653239, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.36666667, "price_return_3m": -0.59888889, "price_return_6m": -0.54012739, "price_return_9m": -0.85144033, "price_return_12m": -0.85843137, "price_return_12m_ex1m": -0.77647059, "distance_from_52w_high": -0.86061776, "distance_from_52w_low": 0, "relative_strength": -1.01637242, "local_beta": 0.0007, "volatility_252d": 2.166716, "volatility_60d": 5.509318, "max_drawdown_12m": -0.86061776, "revenue_ttm": 5379943, "gross_profit_ttm": 1918683, "ebit_ttm": -9941363, "ebitda_ttm": -9789889, "net_income_ttm": -9936957, "eps_diluted_ttm": -1.82187514, "operating_cash_flow_ttm": -4664906, "capital_expenditure_ttm": 1254104, "fcf_ttm": -3410802, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2612, "cash_and_equivalents": 1415566, "total_current_assets": 3034391, "total_current_liabilities": 1515209, "net_ppe": null, "total_assets": 5710395, "total_debt": 354216, "total_equity": 1599533, "net_working_capital": 457832, "book_value_per_share": 0.29326376, "retained_earnings": -13475068, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.29326376, "universe_ticker_count": null, "sector": "Industrials", "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": 43, "quality_composite": 44, "momentum_composite": 43, "growth_composite": 43, "yield_composite": 43, "svqf_composite": 42, "vc1_composite": 43, "vc2_composite": 43, "vc3_composite": 43, "trending_value_composite": null, "overall_composite": 34, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 49, "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": 0.72, "os": 0.66, "value": 0.57, "quality": 0.56, "momentum": 0.57, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -6.2124, "momentum_12_1": -0.7765, "complete_fields": { "id": 589, "ticker_id": 5356, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:42.487373+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.722, "market_cap": 3937966.334, "market_cap_usd": 3937966.334, "enterprise_value": 2876616.334, "shares_outstanding": 5454247, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.46194754, "ptbv_ratio": 2.46194754, "ps_ratio": 0.73197176, "pcf_ratio": null, "pfcf_ratio": -1.1545573, "ev_ebitda": null, "ev_ebit": -0.28935834, "ev_sales": 0.53469272, "ev_fcf": -0.84338415, "earnings_yield": null, "fcf_yield": -1.18569931, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.35663631, "operating_margin": -1.84785657, "net_margin": -1.8470376, "ebitda_margin": -1.81970125, "fcf_margin": -0.63398478, "roe": -6.21241137, "roa": -1.7401523, "roic": -13.85406497, "roc_greenblatt": null, "asset_turnover": 0.9421315, "cash_conversion": 0.34324411, "accruals_ratio": -0.92323753, "sbc_to_revenue": 0.01180328, "debt_to_equity": 2.57003888, "net_debt_to_ebitda": 0.10841287, "debt_to_assets": 0.06203003, "interest_coverage": -3806.0348392, "current_ratio": 2.00262208, "quick_ratio": 1.85869738, "net_debt": -1061350, "revenue_growth_1y": -0.13537266, "revenue_growth_3y_cagr": -0.36888395, "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": -0.55943223, "piotroski_f_score": 1, "altman_z_score": -7.21254768, "earnings_stability_5y": 0.63592, "revenue_stability_5y": 0.653239, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.36666667, "price_return_3m": -0.59888889, "price_return_6m": -0.54012739, "price_return_9m": -0.85144033, "price_return_12m": -0.85843137, "price_return_12m_ex1m": -0.77647059, "distance_from_52w_high": -0.86061776, "distance_from_52w_low": 0, "relative_strength": -1.01637242, "local_beta": 0.0007, "volatility_252d": 2.166716, "volatility_60d": 5.509318, "max_drawdown_12m": -0.86061776, "revenue_ttm": 5379943, "gross_profit_ttm": 1918683, "ebit_ttm": -9941363, "ebitda_ttm": -9789889, "net_income_ttm": -9936957, "eps_diluted_ttm": -1.82187514, "operating_cash_flow_ttm": -4664906, "capital_expenditure_ttm": 1254104, "fcf_ttm": -3410802, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2612, "cash_and_equivalents": 1415566, "total_current_assets": 3034391, "total_current_liabilities": 1515209, "net_ppe": null, "total_assets": 5710395, "total_debt": 354216, "total_equity": 1599533, "net_working_capital": 457832, "book_value_per_share": 0.29326376, "retained_earnings": -13475068, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.29326376, "universe_ticker_count": null, "sector": "Industrials", "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": 43, "quality_composite": 44, "momentum_composite": 43, "growth_composite": 43, "yield_composite": 43, "svqf_composite": 42, "vc1_composite": 43, "vc2_composite": 43, "vc3_composite": 43, "trending_value_composite": null, "overall_composite": 34, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 49, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "income_statement": { "revenue": 5723178, "cost_of_revenue": 3618637, "gross_profit": 2104541, "ebit": -7966656, "ebitda": -7814704, "pretax_income": -7969331, "tax_provision": -2965, "net_income": -7966366, "net_income_to_common": -7966366, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2130758, "total_current_assets": 3058600, "total_assets": 5775701, "short_term_debt": 338283, "long_term_debt": null, "total_debt": 338283, "total_liabilities": 3447662, "total_equity": 2328039, "shares_outstanding": 4379624, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4546724, "capital_expenditure": 616896, "free_cash_flow": -3929828, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43295, "ticker_id": 5356, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7966656", "ebitda": "-7814704", "netIncome": "-7966366", "grossProfit": "2104541", "depreciation": "None", "totalRevenue": "5723178", "costOfRevenue": "3618637", "interestIncome": "8691", "incomeBeforeTax": "-7969331", "interestExpense": "2675", "operatingIncome": "-6492491", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2965", "reportedCurrency": "USD", "netInterestIncome": "6016", "nonInterestIncome": "None", "operatingExpenses": "8597032", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3618637", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151952", "sellingGeneralAndAdministrative": "8597032", "netIncomeFromContinuingOperations": "-7966366" }, "balance": { "goodwill": "None", "inventory": "243285", "commonStock": "4860", "currentDebt": "None", "investments": "None", "totalAssets": "5775701", "longTermDebt": "None", "shortTermDebt": "338283", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-10260014", "totalLiabilities": "3447662", "otherCurrentAssets": "341311", "totalCurrentAssets": "3058600", "currentLongTermDebt": "14348", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "343246", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2717101", "currentAccountsPayable": "564014", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2001512", "totalShareholderEquity": "2328039", "capitalLeaseObligations": "1987164", "otherCurrentLiabilities": "487835", "totalCurrentLiabilities": "1413217", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2034445", "cashAndShortTermInvestments": "2130758", "commonStockSharesOutstanding": "4379624", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2130758", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7966366", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-84923", "operatingCashflow": "-4546724", "capitalExpenditures": "616896", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5196433", "cashflowFromInvestment": "-616896", "stockBasedCompensation": "1559756", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151952", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5723178, "cost_of_revenue": 3618637, "gross_profit": 2104541, "research_and_development": null, "selling_general_admin": 8597032, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7966656, "depreciation_amortisation": 151952, "ebitda": -7814704, "interest_expense": 2675, "interest_income": null, "other_non_operating": null, "pretax_income": -7969331, "tax_provision": -2965, "effective_tax_rate": null, "net_income": -7966366, "net_income_continuing_ops": -7966366, "net_income_to_common": -7966366, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2130758, "short_term_investments": null, "net_receivables": 343246, "inventory": 243285, "other_current_assets": null, "total_current_assets": 3058600, "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": 2717101, "total_assets": 5775701, "short_term_debt": 338283, "accounts_payable": 564014, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1413217, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2034445, "total_liabilities": 3447662, "total_debt": 338283, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10260014, "total_equity": 2328039, "shares_outstanding": 4379624, "operating_cash_flow": -4546724, "stock_based_compensation": 1559756, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 616896, "acquisitions": null, "other_investing": null, "investing_cash_flow": -616896, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5196433, "free_cash_flow": -3929828, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7966656", "ebitda": "-7814704", "netIncome": "-7966366", "grossProfit": "2104541", "depreciation": "None", "totalRevenue": "5723178", "costOfRevenue": "3618637", "interestIncome": "8691", "incomeBeforeTax": "-7969331", "interestExpense": "2675", "operatingIncome": "-6492491", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2965", "reportedCurrency": "USD", "netInterestIncome": "6016", "nonInterestIncome": "None", "operatingExpenses": "8597032", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3618637", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151952", "sellingGeneralAndAdministrative": "8597032", "netIncomeFromContinuingOperations": "-7966366" }, "balance": { "goodwill": "None", "inventory": "243285", "commonStock": "4860", "currentDebt": "None", "investments": "None", "totalAssets": "5775701", "longTermDebt": "None", "shortTermDebt": "338283", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-10260014", "totalLiabilities": "3447662", "otherCurrentAssets": "341311", "totalCurrentAssets": "3058600", "currentLongTermDebt": "14348", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "343246", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2717101", "currentAccountsPayable": "564014", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2001512", "totalShareholderEquity": "2328039", "capitalLeaseObligations": "1987164", "otherCurrentLiabilities": "487835", "totalCurrentLiabilities": "1413217", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2034445", "cashAndShortTermInvestments": "2130758", "commonStockSharesOutstanding": "4379624", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2130758", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7966366", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-84923", "operatingCashflow": "-4546724", "capitalExpenditures": "616896", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5196433", "cashflowFromInvestment": "-616896", "stockBasedCompensation": "1559756", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151952", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "income_statement": { "revenue": 6563412, "cost_of_revenue": 4000149, "gross_profit": 2563263, "ebit": -2262910, "ebitda": -2119219, "pretax_income": -2268282, "tax_provision": 25366, "net_income": -2293648, "net_income_to_common": -2293648, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2097945, "total_current_assets": 3319188, "total_assets": 5082549, "short_term_debt": 279176, "long_term_debt": null, "total_debt": 279176, "total_liabilities": 1909191, "total_equity": 3173358, "shares_outstanding": 2630137, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 540353, "capital_expenditure": 46167, "free_cash_flow": 586520, "dividends_paid": 3328254, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43300, "ticker_id": 5356, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2262910", "ebitda": "-2119219", "netIncome": "-2293648", "grossProfit": "2563263", "depreciation": "None", "totalRevenue": "6563412", "costOfRevenue": "4000149", "interestIncome": "11904", "incomeBeforeTax": "-2268282", "interestExpense": "5372", "operatingIncome": "-2274814", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "25366", "reportedCurrency": "USD", "netInterestIncome": "6532", "nonInterestIncome": "None", "operatingExpenses": "4838077", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4000149", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143691", "sellingGeneralAndAdministrative": "4838077", "netIncomeFromContinuingOperations": "-2293648" }, "balance": { "goodwill": "None", "inventory": "158362", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "5082549", "longTermDebt": "None", "shortTermDebt": "279176", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2293648", "totalLiabilities": "1909191", "otherCurrentAssets": "414921", "totalCurrentAssets": "3319188", "currentLongTermDebt": "86708", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "647960", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1763361", "currentAccountsPayable": "878042", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "907450", "totalShareholderEquity": "3173358", "capitalLeaseObligations": "907450", "otherCurrentLiabilities": "100699", "totalCurrentLiabilities": "1280917", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "628274", "cashAndShortTermInvestments": "2097945", "commonStockSharesOutstanding": "2630137", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2097945", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2293648", "profitLoss": "None", "dividendPayout": "3328254", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-43623", "operatingCashflow": "540353", "capitalExpenditures": "46167", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3551861", "cashflowFromInvestment": "-46167", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3328254", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143691", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6563412, "cost_of_revenue": 4000149, "gross_profit": 2563263, "research_and_development": null, "selling_general_admin": 4838077, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2262910, "depreciation_amortisation": 143691, "ebitda": -2119219, "interest_expense": 5372, "interest_income": null, "other_non_operating": null, "pretax_income": -2268282, "tax_provision": 25366, "effective_tax_rate": null, "net_income": -2293648, "net_income_continuing_ops": -2293648, "net_income_to_common": -2293648, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2097945, "short_term_investments": null, "net_receivables": 647960, "inventory": 158362, "other_current_assets": null, "total_current_assets": 3319188, "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": 1763361, "total_assets": 5082549, "short_term_debt": 279176, "accounts_payable": 878042, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1280917, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 628274, "total_liabilities": 1909191, "total_debt": 279176, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2293648, "total_equity": 3173358, "shares_outstanding": 2630137, "operating_cash_flow": 540353, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46167, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46167, "dividends_paid": 3328254, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3551861, "free_cash_flow": 586520, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2262910", "ebitda": "-2119219", "netIncome": "-2293648", "grossProfit": "2563263", "depreciation": "None", "totalRevenue": "6563412", "costOfRevenue": "4000149", "interestIncome": "11904", "incomeBeforeTax": "-2268282", "interestExpense": "5372", "operatingIncome": "-2274814", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "25366", "reportedCurrency": "USD", "netInterestIncome": "6532", "nonInterestIncome": "None", "operatingExpenses": "4838077", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4000149", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143691", "sellingGeneralAndAdministrative": "4838077", "netIncomeFromContinuingOperations": "-2293648" }, "balance": { "goodwill": "None", "inventory": "158362", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "5082549", "longTermDebt": "None", "shortTermDebt": "279176", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2293648", "totalLiabilities": "1909191", "otherCurrentAssets": "414921", "totalCurrentAssets": "3319188", "currentLongTermDebt": "86708", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "647960", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1763361", "currentAccountsPayable": "878042", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "907450", "totalShareholderEquity": "3173358", "capitalLeaseObligations": "907450", "otherCurrentLiabilities": "100699", "totalCurrentLiabilities": "1280917", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "628274", "cashAndShortTermInvestments": "2097945", "commonStockSharesOutstanding": "2630137", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2097945", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2293648", "profitLoss": "None", "dividendPayout": "3328254", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-43623", "operatingCashflow": "540353", "capitalExpenditures": "46167", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3551861", "cashflowFromInvestment": "-46167", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3328254", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143691", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "income_statement": { "revenue": 13202459, "cost_of_revenue": 7553338, "gross_profit": 5649121, "ebit": 2202063, "ebitda": 2304864, "pretax_income": 2204108, "tax_provision": 23000, "net_income": 2181108, "net_income_to_common": 2181108, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5155620, "total_current_assets": 8452465, "total_assets": 9705529, "short_term_debt": 267509, "long_term_debt": null, "total_debt": 267509, "total_liabilities": 910269, "total_equity": 8795260, "shares_outstanding": 5000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6995646, "capital_expenditure": 490020, "free_cash_flow": 7485666, "dividends_paid": 7396896, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43305, "ticker_id": 5356, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2202063", "ebitda": "2304864", "netIncome": "2181108", "grossProfit": "5649121", "depreciation": "None", "totalRevenue": "13202459", "costOfRevenue": "7553338", "interestIncome": "10176", "incomeBeforeTax": "2204108", "interestExpense": "8131", "operatingIncome": "2202063", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "23000", "reportedCurrency": "USD", "netInterestIncome": "2045", "nonInterestIncome": "None", "operatingExpenses": "3447058", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7553338", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102801", "sellingGeneralAndAdministrative": "3447058", "netIncomeFromContinuingOperations": "2181108" }, "balance": { "goodwill": "None", "inventory": "114739", "commonStock": "8795260", "currentDebt": "None", "investments": "None", "totalAssets": "9705529", "longTermDebt": "None", "shortTermDebt": "267509", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "910269", "otherCurrentAssets": "282956", "totalCurrentAssets": "8452465", "currentLongTermDebt": "115882", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2899150", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1253064", "currentAccountsPayable": "313950", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "399997", "totalShareholderEquity": "8795260", "capitalLeaseObligations": "284115", "otherCurrentLiabilities": "188247", "totalCurrentLiabilities": "769706", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "140563", "cashAndShortTermInvestments": "5155620", "commonStockSharesOutstanding": "5000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5155620", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2181108", "profitLoss": "None", "dividendPayout": "7396896", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-35294", "operatingCashflow": "6995646", "capitalExpenditures": "490020", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7543725", "cashflowFromInvestment": "-490020", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7396896", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102801", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13202459, "cost_of_revenue": 7553338, "gross_profit": 5649121, "research_and_development": null, "selling_general_admin": 3447058, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2202063, "depreciation_amortisation": 102801, "ebitda": 2304864, "interest_expense": 8131, "interest_income": null, "other_non_operating": null, "pretax_income": 2204108, "tax_provision": 23000, "effective_tax_rate": null, "net_income": 2181108, "net_income_continuing_ops": 2181108, "net_income_to_common": 2181108, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5155620, "short_term_investments": null, "net_receivables": 2899150, "inventory": 114739, "other_current_assets": null, "total_current_assets": 8452465, "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": 1253064, "total_assets": 9705529, "short_term_debt": 267509, "accounts_payable": 313950, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 769706, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 140563, "total_liabilities": 910269, "total_debt": 267509, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 8795260, "shares_outstanding": 5000000, "operating_cash_flow": 6995646, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 490020, "acquisitions": null, "other_investing": null, "investing_cash_flow": -490020, "dividends_paid": 7396896, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7543725, "free_cash_flow": 7485666, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2202063", "ebitda": "2304864", "netIncome": "2181108", "grossProfit": "5649121", "depreciation": "None", "totalRevenue": "13202459", "costOfRevenue": "7553338", "interestIncome": "10176", "incomeBeforeTax": "2204108", "interestExpense": "8131", "operatingIncome": "2202063", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "23000", "reportedCurrency": "USD", "netInterestIncome": "2045", "nonInterestIncome": "None", "operatingExpenses": "3447058", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7553338", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102801", "sellingGeneralAndAdministrative": "3447058", "netIncomeFromContinuingOperations": "2181108" }, "balance": { "goodwill": "None", "inventory": "114739", "commonStock": "8795260", "currentDebt": "None", "investments": "None", "totalAssets": "9705529", "longTermDebt": "None", "shortTermDebt": "267509", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "910269", "otherCurrentAssets": "282956", "totalCurrentAssets": "8452465", "currentLongTermDebt": "115882", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2899150", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1253064", "currentAccountsPayable": "313950", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "399997", "totalShareholderEquity": "8795260", "capitalLeaseObligations": "284115", "otherCurrentLiabilities": "188247", "totalCurrentLiabilities": "769706", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "140563", "cashAndShortTermInvestments": "5155620", "commonStockSharesOutstanding": "5000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5155620", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2181108", "profitLoss": "None", "dividendPayout": "7396896", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-35294", "operatingCashflow": "6995646", "capitalExpenditures": "490020", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7543725", "cashflowFromInvestment": "-490020", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7396896", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102801", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "income_statement": { "revenue": 22767198, "cost_of_revenue": 13315551, "gross_profit": 9451647, "ebit": 6297634, "ebitda": 6366123, "pretax_income": 6296016, "tax_provision": 75000, "net_income": 6221016, "net_income_to_common": 6221016, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6193719, "total_current_assets": 14369051, "total_assets": 15250558, "short_term_debt": 281630, "long_term_debt": null, "total_debt": 281630, "total_liabilities": 1239510, "total_equity": 14011048, "shares_outstanding": 5000006, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9363616, "capital_expenditure": 422491, "free_cash_flow": 9786107, "dividends_paid": 4445155, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43308, "ticker_id": 5356, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6297634", "ebitda": "6366123", "netIncome": "6221016", "grossProfit": "9451647", "depreciation": "None", "totalRevenue": "22767198", "costOfRevenue": "13315551", "interestIncome": "0", "incomeBeforeTax": "6296016", "interestExpense": "6118", "operatingIncome": "6297634", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "75000", "reportedCurrency": "USD", "netInterestIncome": "-6118", "nonInterestIncome": "None", "operatingExpenses": "3154013", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13315551", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68489", "sellingGeneralAndAdministrative": "3154013", "netIncomeFromContinuingOperations": "6221016" }, "balance": { "goodwill": "None", "inventory": "79445", "commonStock": "14011048", "currentDebt": "None", "investments": "None", "totalAssets": "15250558", "longTermDebt": "None", "shortTermDebt": "281630", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1239510", "otherCurrentAssets": "246165", "totalCurrentAssets": "14369051", "currentLongTermDebt": "110291", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7849722", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "881507", "currentAccountsPayable": "667625", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "410885", "totalShareholderEquity": "14011048", "capitalLeaseObligations": "300594", "otherCurrentLiabilities": "161000", "totalCurrentLiabilities": "1110255", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "129255", "cashAndShortTermInvestments": "6193719", "commonStockSharesOutstanding": "5000006", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6193719", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6221016", "profitLoss": "None", "dividendPayout": "4445155", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "64999", "operatingCashflow": "9363616", "capitalExpenditures": "422491", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4566861", "cashflowFromInvestment": "-422491", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4445155", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68489", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22767198, "cost_of_revenue": 13315551, "gross_profit": 9451647, "research_and_development": null, "selling_general_admin": 3154013, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6297634, "depreciation_amortisation": 68489, "ebitda": 6366123, "interest_expense": 6118, "interest_income": null, "other_non_operating": null, "pretax_income": 6296016, "tax_provision": 75000, "effective_tax_rate": null, "net_income": 6221016, "net_income_continuing_ops": 6221016, "net_income_to_common": 6221016, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6193719, "short_term_investments": null, "net_receivables": 7849722, "inventory": 79445, "other_current_assets": null, "total_current_assets": 14369051, "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": 881507, "total_assets": 15250558, "short_term_debt": 281630, "accounts_payable": 667625, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1110255, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 129255, "total_liabilities": 1239510, "total_debt": 281630, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 14011048, "shares_outstanding": 5000006, "operating_cash_flow": 9363616, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 422491, "acquisitions": null, "other_investing": null, "investing_cash_flow": -422491, "dividends_paid": 4445155, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4566861, "free_cash_flow": 9786107, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6297634", "ebitda": "6366123", "netIncome": "6221016", "grossProfit": "9451647", "depreciation": "None", "totalRevenue": "22767198", "costOfRevenue": "13315551", "interestIncome": "0", "incomeBeforeTax": "6296016", "interestExpense": "6118", "operatingIncome": "6297634", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "75000", "reportedCurrency": "USD", "netInterestIncome": "-6118", "nonInterestIncome": "None", "operatingExpenses": "3154013", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13315551", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68489", "sellingGeneralAndAdministrative": "3154013", "netIncomeFromContinuingOperations": "6221016" }, "balance": { "goodwill": "None", "inventory": "79445", "commonStock": "14011048", "currentDebt": "None", "investments": "None", "totalAssets": "15250558", "longTermDebt": "None", "shortTermDebt": "281630", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1239510", "otherCurrentAssets": "246165", "totalCurrentAssets": "14369051", "currentLongTermDebt": "110291", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7849722", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "881507", "currentAccountsPayable": "667625", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "410885", "totalShareholderEquity": "14011048", "capitalLeaseObligations": "300594", "otherCurrentLiabilities": "161000", "totalCurrentLiabilities": "1110255", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "129255", "cashAndShortTermInvestments": "6193719", "commonStockSharesOutstanding": "5000006", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6193719", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6221016", "profitLoss": "None", "dividendPayout": "4445155", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "64999", "operatingCashflow": "9363616", "capitalExpenditures": "422491", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4566861", "cashflowFromInvestment": "-422491", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4445155", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68489", "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": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "income_statement": { "revenue": 1106143, "cost_of_revenue": 678908, "gross_profit": 427235, "ebit": -3214748, "ebitda": -3177369, "pretax_income": -3214748, "tax_provision": 306, "net_income": -3215054, "net_income_to_common": -3215054, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1415566, "total_current_assets": 3034391, "total_assets": 5710395, "short_term_debt": 354216, "long_term_debt": null, "total_debt": 354216, "total_liabilities": 4110862, "total_equity": 1599533, "shares_outstanding": 5454247, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1679880, "capital_expenditure": 35312, "free_cash_flow": -1644568, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43293, "ticker_id": 5356, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3214748", "ebitda": "-3177369", "netIncome": "-3215054", "grossProfit": "427235", "depreciation": "None", "totalRevenue": "1106143", "costOfRevenue": "678908", "interestIncome": "1892", "incomeBeforeTax": "-3214748", "interestExpense": "0", "operatingIncome": "-1701188", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "306", "reportedCurrency": "USD", "netInterestIncome": "1892", "nonInterestIncome": "None", "operatingExpenses": "2128423", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "678908", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37379", "sellingGeneralAndAdministrative": "2128423", "netIncomeFromContinuingOperations": "-3215054" }, "balance": { "goodwill": "None", "inventory": "218076", "commonStock": "5646", "currentDebt": "None", "investments": "None", "totalAssets": "5710395", "longTermDebt": "None", "shortTermDebt": "354216", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-13475068", "totalLiabilities": "4110862", "otherCurrentAssets": "577150", "totalCurrentAssets": "3034391", "currentLongTermDebt": "15406", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "823599", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2676004", "currentAccountsPayable": "583261", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2240424", "totalShareholderEquity": "1599533", "capitalLeaseObligations": "2225018", "otherCurrentLiabilities": "554369", "totalCurrentLiabilities": "1515209", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1080444", "cashAndShortTermInvestments": "1415566", "commonStockSharesOutstanding": "5454247", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1415566", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3215054", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "25209", "operatingCashflow": "-1679880", "capitalExpenditures": "35312", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1000000", "cashflowFromInvestment": "-35312", "stockBasedCompensation": "394326", "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": "37379", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1106143, "cost_of_revenue": 678908, "gross_profit": 427235, "research_and_development": null, "selling_general_admin": 2128423, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3214748, "depreciation_amortisation": 37379, "ebitda": -3177369, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -3214748, "tax_provision": 306, "effective_tax_rate": null, "net_income": -3215054, "net_income_continuing_ops": -3215054, "net_income_to_common": -3215054, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1415566, "short_term_investments": null, "net_receivables": 823599, "inventory": 218076, "other_current_assets": null, "total_current_assets": 3034391, "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": 2676004, "total_assets": 5710395, "short_term_debt": 354216, "accounts_payable": 583261, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1515209, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1080444, "total_liabilities": 4110862, "total_debt": 354216, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13475068, "total_equity": 1599533, "shares_outstanding": 5454247, "operating_cash_flow": -1679880, "stock_based_compensation": 394326, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35312, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35312, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1000000, "free_cash_flow": -1644568, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3214748", "ebitda": "-3177369", "netIncome": "-3215054", "grossProfit": "427235", "depreciation": "None", "totalRevenue": "1106143", "costOfRevenue": "678908", "interestIncome": "1892", "incomeBeforeTax": "-3214748", "interestExpense": "0", "operatingIncome": "-1701188", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "306", "reportedCurrency": "USD", "netInterestIncome": "1892", "nonInterestIncome": "None", "operatingExpenses": "2128423", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "678908", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37379", "sellingGeneralAndAdministrative": "2128423", "netIncomeFromContinuingOperations": "-3215054" }, "balance": { "goodwill": "None", "inventory": "218076", "commonStock": "5646", "currentDebt": "None", "investments": "None", "totalAssets": "5710395", "longTermDebt": "None", "shortTermDebt": "354216", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-13475068", "totalLiabilities": "4110862", "otherCurrentAssets": "577150", "totalCurrentAssets": "3034391", "currentLongTermDebt": "15406", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "823599", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2676004", "currentAccountsPayable": "583261", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2240424", "totalShareholderEquity": "1599533", "capitalLeaseObligations": "2225018", "otherCurrentLiabilities": "554369", "totalCurrentLiabilities": "1515209", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1080444", "cashAndShortTermInvestments": "1415566", "commonStockSharesOutstanding": "5454247", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1415566", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3215054", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "25209", "operatingCashflow": "-1679880", "capitalExpenditures": "35312", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1000000", "cashflowFromInvestment": "-35312", "stockBasedCompensation": "394326", "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": "37379", "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": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "income_statement": { "revenue": 1160574, "cost_of_revenue": 806303, "gross_profit": 354271, "ebit": -2595122, "ebitda": -2562826, "pretax_income": -2597261, "tax_provision": -4222, "net_income": -2593039, "net_income_to_common": -2593039, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2130758, "total_current_assets": 3058600, "total_assets": 5775701, "short_term_debt": 338283, "long_term_debt": null, "total_debt": 338283, "total_liabilities": 3447662, "total_equity": 2328039, "shares_outstanding": 4379624, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -658987, "capital_expenditure": 616896, "free_cash_flow": -42091, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43294, "ticker_id": 5356, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2595122", "ebitda": "-2562826", "netIncome": "-2593039", "grossProfit": "354271", "depreciation": "None", "totalRevenue": "1160574", "costOfRevenue": "806303", "interestIncome": "3070", "incomeBeforeTax": "-2597261", "interestExpense": "2139", "operatingIncome": "-1968418", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4222", "reportedCurrency": "USD", "netInterestIncome": "931", "nonInterestIncome": "None", "operatingExpenses": "2322689", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "806303", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32296", "sellingGeneralAndAdministrative": "1897936", "netIncomeFromContinuingOperations": "-2593039" }, "balance": { "goodwill": "None", "inventory": "243285", "commonStock": "4860", "currentDebt": "None", "investments": "None", "totalAssets": "5775701", "longTermDebt": "None", "shortTermDebt": "338283", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-10260014", "totalLiabilities": "3447662", "otherCurrentAssets": "341311", "totalCurrentAssets": "3058600", "currentLongTermDebt": "14348", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "343246", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2717101", "currentAccountsPayable": "564014", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2001512", "totalShareholderEquity": "2328039", "capitalLeaseObligations": "1987164", "otherCurrentLiabilities": "487835", "totalCurrentLiabilities": "1413217", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2034445", "cashAndShortTermInvestments": "2130758", "commonStockSharesOutstanding": "4379624", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2130758", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5373327", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-20040", "operatingCashflow": "-658987", "capitalExpenditures": "616896", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1", "cashflowFromInvestment": "616896", "stockBasedCompensation": "-1154842", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-119656", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1160574, "cost_of_revenue": 806303, "gross_profit": 354271, "research_and_development": null, "selling_general_admin": 1897936, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2595122, "depreciation_amortisation": 32296, "ebitda": -2562826, "interest_expense": 2139, "interest_income": null, "other_non_operating": null, "pretax_income": -2597261, "tax_provision": -4222, "effective_tax_rate": null, "net_income": -2593039, "net_income_continuing_ops": -2593039, "net_income_to_common": -2593039, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2130758, "short_term_investments": null, "net_receivables": 343246, "inventory": 243285, "other_current_assets": null, "total_current_assets": 3058600, "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": 2717101, "total_assets": 5775701, "short_term_debt": 338283, "accounts_payable": 564014, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1413217, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2034445, "total_liabilities": 3447662, "total_debt": 338283, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10260014, "total_equity": 2328039, "shares_outstanding": 4379624, "operating_cash_flow": -658987, "stock_based_compensation": -1154842, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 616896, "acquisitions": null, "other_investing": null, "investing_cash_flow": 616896, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1, "free_cash_flow": -42091, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2595122", "ebitda": "-2562826", "netIncome": "-2593039", "grossProfit": "354271", "depreciation": "None", "totalRevenue": "1160574", "costOfRevenue": "806303", "interestIncome": "3070", "incomeBeforeTax": "-2597261", "interestExpense": "2139", "operatingIncome": "-1968418", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4222", "reportedCurrency": "USD", "netInterestIncome": "931", "nonInterestIncome": "None", "operatingExpenses": "2322689", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "806303", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32296", "sellingGeneralAndAdministrative": "1897936", "netIncomeFromContinuingOperations": "-2593039" }, "balance": { "goodwill": "None", "inventory": "243285", "commonStock": "4860", "currentDebt": "None", "investments": "None", "totalAssets": "5775701", "longTermDebt": "None", "shortTermDebt": "338283", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-10260014", "totalLiabilities": "3447662", "otherCurrentAssets": "341311", "totalCurrentAssets": "3058600", "currentLongTermDebt": "14348", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "343246", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2717101", "currentAccountsPayable": "564014", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2001512", "totalShareholderEquity": "2328039", "capitalLeaseObligations": "1987164", "otherCurrentLiabilities": "487835", "totalCurrentLiabilities": "1413217", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2034445", "cashAndShortTermInvestments": "2130758", "commonStockSharesOutstanding": "4379624", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2130758", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5373327", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-20040", "operatingCashflow": "-658987", "capitalExpenditures": "616896", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1", "cashflowFromInvestment": "616896", "stockBasedCompensation": "-1154842", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-119656", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "income_statement": { "revenue": 1446917, "cost_of_revenue": 953610, "gross_profit": 493307, "ebit": -2730868, "ebitda": -2687613, "pretax_income": -2731341, "tax_provision": null, "net_income": -2731341, "net_income_to_common": -2731341, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2789744, "total_current_assets": 4292080, "total_assets": 7736180, "short_term_debt": 325363, "long_term_debt": null, "total_debt": 325363, "total_liabilities": 3560528, "total_equity": 4175652, "shares_outstanding": 4490093, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1762767, "capital_expenditure": 169390, "free_cash_flow": -1593377, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43296, "ticker_id": 5356, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2730868", "ebitda": "-2687613", "netIncome": "-2731341", "grossProfit": "493307", "depreciation": "None", "totalRevenue": "1446917", "costOfRevenue": "953610", "interestIncome": "1372", "incomeBeforeTax": "-2731341", "interestExpense": "473", "operatingIncome": "-1879158", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "899", "nonInterestIncome": "None", "operatingExpenses": "2372465", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "953610", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43255", "sellingGeneralAndAdministrative": "2372465", "netIncomeFromContinuingOperations": "-2731341" }, "balance": { "goodwill": "None", "inventory": "223245", "commonStock": "4623", "currentDebt": "None", "investments": "None", "totalAssets": "7736180", "longTermDebt": "None", "shortTermDebt": "325363", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7666975", "totalLiabilities": "3560528", "otherCurrentAssets": "333247", "totalCurrentAssets": "4292080", "currentLongTermDebt": "40224", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "945844", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3444100", "currentAccountsPayable": "318803", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2070973", "totalShareholderEquity": "4175652", "capitalLeaseObligations": "2070973", "otherCurrentLiabilities": "546711", "totalCurrentLiabilities": "1190877", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2369651", "cashAndShortTermInvestments": "2789744", "commonStockSharesOutstanding": "4490093", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2789744", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2731341", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-25739", "operatingCashflow": "-1762767", "capitalExpenditures": "169390", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "497750", "cashflowFromInvestment": "-169390", "stockBasedCompensation": "404915", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43255", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1446917, "cost_of_revenue": 953610, "gross_profit": 493307, "research_and_development": null, "selling_general_admin": 2372465, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2730868, "depreciation_amortisation": 43255, "ebitda": -2687613, "interest_expense": 473, "interest_income": null, "other_non_operating": null, "pretax_income": -2731341, "tax_provision": null, "effective_tax_rate": null, "net_income": -2731341, "net_income_continuing_ops": -2731341, "net_income_to_common": -2731341, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2789744, "short_term_investments": null, "net_receivables": 945844, "inventory": 223245, "other_current_assets": null, "total_current_assets": 4292080, "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": 3444100, "total_assets": 7736180, "short_term_debt": 325363, "accounts_payable": 318803, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1190877, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2369651, "total_liabilities": 3560528, "total_debt": 325363, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7666975, "total_equity": 4175652, "shares_outstanding": 4490093, "operating_cash_flow": -1762767, "stock_based_compensation": 404915, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 169390, "acquisitions": null, "other_investing": null, "investing_cash_flow": -169390, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 497750, "free_cash_flow": -1593377, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2730868", "ebitda": "-2687613", "netIncome": "-2731341", "grossProfit": "493307", "depreciation": "None", "totalRevenue": "1446917", "costOfRevenue": "953610", "interestIncome": "1372", "incomeBeforeTax": "-2731341", "interestExpense": "473", "operatingIncome": "-1879158", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "899", "nonInterestIncome": "None", "operatingExpenses": "2372465", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "953610", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43255", "sellingGeneralAndAdministrative": "2372465", "netIncomeFromContinuingOperations": "-2731341" }, "balance": { "goodwill": "None", "inventory": "223245", "commonStock": "4623", "currentDebt": "None", "investments": "None", "totalAssets": "7736180", "longTermDebt": "None", "shortTermDebt": "325363", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7666975", "totalLiabilities": "3560528", "otherCurrentAssets": "333247", "totalCurrentAssets": "4292080", "currentLongTermDebt": "40224", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "945844", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3444100", "currentAccountsPayable": "318803", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2070973", "totalShareholderEquity": "4175652", "capitalLeaseObligations": "2070973", "otherCurrentLiabilities": "546711", "totalCurrentLiabilities": "1190877", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2369651", "cashAndShortTermInvestments": "2789744", "commonStockSharesOutstanding": "4490093", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2789744", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2731341", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-25739", "operatingCashflow": "-1762767", "capitalExpenditures": "169390", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "497750", "cashflowFromInvestment": "-169390", "stockBasedCompensation": "404915", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43255", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "income_statement": { "revenue": 1666309, "cost_of_revenue": 1022439, "gross_profit": 643870, "ebit": -1400625, "ebitda": -1362081, "pretax_income": -1400625, "tax_provision": -3102, "net_income": -1397523, "net_income_to_common": -1397523, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4224151, "total_current_assets": 5590248, "total_assets": 8965681, "short_term_debt": 329278, "long_term_debt": null, "total_debt": 329278, "total_liabilities": 3140394, "total_equity": 5825287, "shares_outstanding": 4456962, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -563272, "capital_expenditure": 432506, "free_cash_flow": -130766, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43297, "ticker_id": 5356, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1400625", "ebitda": "-1362081", "netIncome": "-1397523", "grossProfit": "643870", "depreciation": "None", "totalRevenue": "1666309", "costOfRevenue": "1022439", "interestIncome": "2042", "incomeBeforeTax": "-1400625", "interestExpense": "0", "operatingIncome": "-1402667", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-3102", "reportedCurrency": "USD", "netInterestIncome": "2042", "nonInterestIncome": "None", "operatingExpenses": "2046537", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1022439", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38544", "sellingGeneralAndAdministrative": "1897936", "netIncomeFromContinuingOperations": "-1397523" }, "balance": { "goodwill": "None", "inventory": "197506", "commonStock": "4482", "currentDebt": "None", "investments": "None", "totalAssets": "8965681", "longTermDebt": "None", "shortTermDebt": "329278", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4935634", "totalLiabilities": "3140394", "otherCurrentAssets": "554380", "totalCurrentAssets": "5590248", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "614211", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3375433", "currentAccountsPayable": "430859", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2158233", "totalShareholderEquity": "5825287", "capitalLeaseObligations": "2158233", "otherCurrentLiabilities": "518776", "totalCurrentLiabilities": "1311439", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1828955", "cashAndShortTermInvestments": "4224151", "commonStockSharesOutstanding": "4456962", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4224151", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1401396", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "18540", "operatingCashflow": "-563272", "capitalExpenditures": "432506", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-432506", "stockBasedCompensation": "419102", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38544", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1666309, "cost_of_revenue": 1022439, "gross_profit": 643870, "research_and_development": null, "selling_general_admin": 1897936, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1400625, "depreciation_amortisation": 38544, "ebitda": -1362081, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -1400625, "tax_provision": -3102, "effective_tax_rate": null, "net_income": -1397523, "net_income_continuing_ops": -1397523, "net_income_to_common": -1397523, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4224151, "short_term_investments": null, "net_receivables": 614211, "inventory": 197506, "other_current_assets": null, "total_current_assets": 5590248, "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": 3375433, "total_assets": 8965681, "short_term_debt": 329278, "accounts_payable": 430859, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1311439, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1828955, "total_liabilities": 3140394, "total_debt": 329278, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4935634, "total_equity": 5825287, "shares_outstanding": 4456962, "operating_cash_flow": -563272, "stock_based_compensation": 419102, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 432506, "acquisitions": null, "other_investing": null, "investing_cash_flow": -432506, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": -130766, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1400625", "ebitda": "-1362081", "netIncome": "-1397523", "grossProfit": "643870", "depreciation": "None", "totalRevenue": "1666309", "costOfRevenue": "1022439", "interestIncome": "2042", "incomeBeforeTax": "-1400625", "interestExpense": "0", "operatingIncome": "-1402667", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-3102", "reportedCurrency": "USD", "netInterestIncome": "2042", "nonInterestIncome": "None", "operatingExpenses": "2046537", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1022439", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38544", "sellingGeneralAndAdministrative": "1897936", "netIncomeFromContinuingOperations": "-1397523" }, "balance": { "goodwill": "None", "inventory": "197506", "commonStock": "4482", "currentDebt": "None", "investments": "None", "totalAssets": "8965681", "longTermDebt": "None", "shortTermDebt": "329278", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4935634", "totalLiabilities": "3140394", "otherCurrentAssets": "554380", "totalCurrentAssets": "5590248", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "614211", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3375433", "currentAccountsPayable": "430859", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2158233", "totalShareholderEquity": "5825287", "capitalLeaseObligations": "2158233", "otherCurrentLiabilities": "518776", "totalCurrentLiabilities": "1311439", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1828955", "cashAndShortTermInvestments": "4224151", "commonStockSharesOutstanding": "4456962", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4224151", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1401396", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "18540", "operatingCashflow": "-563272", "capitalExpenditures": "432506", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-432506", "stockBasedCompensation": "419102", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38544", "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": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "income_statement": { "revenue": 1449377, "cost_of_revenue": 833437, "gross_profit": 615940, "ebit": -1236167, "ebitda": -1198310, "pretax_income": -1236230, "tax_provision": 4360, "net_income": -1240590, "net_income_to_common": -1240590, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5219929, "total_current_assets": 6802104, "total_assets": 8455666, "short_term_debt": 236343, "long_term_debt": null, "total_debt": 236343, "total_liabilities": 1648085, "total_equity": 6807581, "shares_outstanding": 2630137, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1561698, "capital_expenditure": 15000, "free_cash_flow": -1546698, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43298, "ticker_id": 5356, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1236167", "ebitda": "-1198310", "netIncome": "-1240590", "grossProfit": "615940", "depreciation": "None", "totalRevenue": "1449377", "costOfRevenue": "833437", "interestIncome": "2209", "incomeBeforeTax": "-1236230", "interestExpense": "63", "operatingIncome": "-1238376", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4360", "reportedCurrency": "USD", "netInterestIncome": "2146", "nonInterestIncome": "None", "operatingExpenses": "1854316", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "833437", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37857", "sellingGeneralAndAdministrative": "1713367", "netIncomeFromContinuingOperations": "-1240590" }, "balance": { "goodwill": "None", "inventory": "216046", "commonStock": "4444", "currentDebt": "None", "investments": "None", "totalAssets": "8455666", "longTermDebt": "None", "shortTermDebt": "236343", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3534238", "totalLiabilities": "1648085", "otherCurrentAssets": "531173", "totalCurrentAssets": "6802104", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "834956", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1653562", "currentAccountsPayable": "389941", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "828930", "totalShareholderEquity": "6807581", "capitalLeaseObligations": "828930", "otherCurrentLiabilities": "390461", "totalCurrentLiabilities": "1048896", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "599189", "cashAndShortTermInvestments": "5219929", "commonStockSharesOutstanding": "2630137", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5219929", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1240590", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-57684", "operatingCashflow": "-1561698", "capitalExpenditures": "15000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4698682", "cashflowFromInvestment": "-15000", "stockBasedCompensation": "330825", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37857", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1449377, "cost_of_revenue": 833437, "gross_profit": 615940, "research_and_development": null, "selling_general_admin": 1713367, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1236167, "depreciation_amortisation": 37857, "ebitda": -1198310, "interest_expense": 63, "interest_income": null, "other_non_operating": null, "pretax_income": -1236230, "tax_provision": 4360, "effective_tax_rate": null, "net_income": -1240590, "net_income_continuing_ops": -1240590, "net_income_to_common": -1240590, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5219929, "short_term_investments": null, "net_receivables": 834956, "inventory": 216046, "other_current_assets": null, "total_current_assets": 6802104, "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": 1653562, "total_assets": 8455666, "short_term_debt": 236343, "accounts_payable": 389941, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1048896, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 599189, "total_liabilities": 1648085, "total_debt": 236343, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3534238, "total_equity": 6807581, "shares_outstanding": 2630137, "operating_cash_flow": -1561698, "stock_based_compensation": 330825, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4698682, "free_cash_flow": -1546698, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1236167", "ebitda": "-1198310", "netIncome": "-1240590", "grossProfit": "615940", "depreciation": "None", "totalRevenue": "1449377", "costOfRevenue": "833437", "interestIncome": "2209", "incomeBeforeTax": "-1236230", "interestExpense": "63", "operatingIncome": "-1238376", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4360", "reportedCurrency": "USD", "netInterestIncome": "2146", "nonInterestIncome": "None", "operatingExpenses": "1854316", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "833437", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37857", "sellingGeneralAndAdministrative": "1713367", "netIncomeFromContinuingOperations": "-1240590" }, "balance": { "goodwill": "None", "inventory": "216046", "commonStock": "4444", "currentDebt": "None", "investments": "None", "totalAssets": "8455666", "longTermDebt": "None", "shortTermDebt": "236343", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3534238", "totalLiabilities": "1648085", "otherCurrentAssets": "531173", "totalCurrentAssets": "6802104", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "834956", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1653562", "currentAccountsPayable": "389941", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "828930", "totalShareholderEquity": "6807581", "capitalLeaseObligations": "828930", "otherCurrentLiabilities": "390461", "totalCurrentLiabilities": "1048896", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "599189", "cashAndShortTermInvestments": "5219929", "commonStockSharesOutstanding": "2630137", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5219929", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1240590", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-57684", "operatingCashflow": "-1561698", "capitalExpenditures": "15000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4698682", "cashflowFromInvestment": "-15000", "stockBasedCompensation": "330825", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37857", "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": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "income_statement": { "revenue": 1351747, "cost_of_revenue": 932728, "gross_profit": 419019, "ebit": -1269686, "ebitda": -1234054, "pretax_income": -1269686, "tax_provision": 25366, "net_income": -1295052, "net_income_to_common": -1295052, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2097945, "total_current_assets": 3319188, "total_assets": 5082549, "short_term_debt": 279176, "long_term_debt": null, "total_debt": 279176, "total_liabilities": 1909191, "total_equity": 3173358, "shares_outstanding": 3004063, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -723173, "capital_expenditure": 0, "free_cash_flow": -723173, "dividends_paid": 53999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43299, "ticker_id": 5356, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1269686", "ebitda": "-1234054", "netIncome": "-1295052", "grossProfit": "419019", "depreciation": "None", "totalRevenue": "1351747", "costOfRevenue": "932728", "interestIncome": "3263", "incomeBeforeTax": "-1269686", "interestExpense": "0", "operatingIncome": "-1272949", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "25366", "reportedCurrency": "USD", "netInterestIncome": "3263", "nonInterestIncome": "None", "operatingExpenses": "1691968", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "932728", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35632", "sellingGeneralAndAdministrative": "2825018", "netIncomeFromContinuingOperations": "-1295052" }, "balance": { "goodwill": "None", "inventory": "158362", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "5082549", "longTermDebt": "None", "shortTermDebt": "279176", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2293648", "totalLiabilities": "1909191", "otherCurrentAssets": "414921", "totalCurrentAssets": "3319188", "currentLongTermDebt": "86708", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "647960", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1763361", "currentAccountsPayable": "878042", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "907450", "totalShareholderEquity": "3173358", "capitalLeaseObligations": "907450", "otherCurrentLiabilities": "100699", "totalCurrentLiabilities": "1280917", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "628274", "cashAndShortTermInvestments": "2097945", "commonStockSharesOutstanding": "3004063", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2097945", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1295052", "profitLoss": "None", "dividendPayout": "53999", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-50709", "operatingCashflow": "-723173", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11815", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35632", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1351747, "cost_of_revenue": 932728, "gross_profit": 419019, "research_and_development": null, "selling_general_admin": 2825018, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1269686, "depreciation_amortisation": 35632, "ebitda": -1234054, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -1269686, "tax_provision": 25366, "effective_tax_rate": null, "net_income": -1295052, "net_income_continuing_ops": -1295052, "net_income_to_common": -1295052, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2097945, "short_term_investments": null, "net_receivables": 647960, "inventory": 158362, "other_current_assets": null, "total_current_assets": 3319188, "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": 1763361, "total_assets": 5082549, "short_term_debt": 279176, "accounts_payable": 878042, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1280917, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 628274, "total_liabilities": 1909191, "total_debt": 279176, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2293648, "total_equity": 3173358, "shares_outstanding": 3004063, "operating_cash_flow": -723173, "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": 53999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11815, "free_cash_flow": -723173, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1269686", "ebitda": "-1234054", "netIncome": "-1295052", "grossProfit": "419019", "depreciation": "None", "totalRevenue": "1351747", "costOfRevenue": "932728", "interestIncome": "3263", "incomeBeforeTax": "-1269686", "interestExpense": "0", "operatingIncome": "-1272949", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "25366", "reportedCurrency": "USD", "netInterestIncome": "3263", "nonInterestIncome": "None", "operatingExpenses": "1691968", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "932728", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35632", "sellingGeneralAndAdministrative": "2825018", "netIncomeFromContinuingOperations": "-1295052" }, "balance": { "goodwill": "None", "inventory": "158362", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "5082549", "longTermDebt": "None", "shortTermDebt": "279176", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2293648", "totalLiabilities": "1909191", "otherCurrentAssets": "414921", "totalCurrentAssets": "3319188", "currentLongTermDebt": "86708", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "647960", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1763361", "currentAccountsPayable": "878042", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "907450", "totalShareholderEquity": "3173358", "capitalLeaseObligations": "907450", "otherCurrentLiabilities": "100699", "totalCurrentLiabilities": "1280917", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "628274", "cashAndShortTermInvestments": "2097945", "commonStockSharesOutstanding": "3004063", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2097945", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1295052", "profitLoss": "None", "dividendPayout": "53999", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-50709", "operatingCashflow": "-723173", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11815", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35632", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "income_statement": { "revenue": 1435376, "cost_of_revenue": 970931, "gross_profit": 464445, "ebit": -780983, "ebitda": -745352, "pretax_income": -778987, "tax_provision": 26000, "net_income": -804987, "net_income_to_common": -804987, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2809303, "total_current_assets": 4498876, "total_assets": 6381160, "short_term_debt": 314933, "long_term_debt": null, "total_debt": 314933, "total_liabilities": 1966749, "total_equity": 4414411, "shares_outstanding": 3000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 988000, "capital_expenditure": 293, "free_cash_flow": 988293, "dividends_paid": 1, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43301, "ticker_id": 5356, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-780983", "ebitda": "-745352", "netIncome": "-804987", "grossProfit": "464445", "depreciation": "None", "totalRevenue": "1435376", "costOfRevenue": "970931", "interestIncome": "2454", "incomeBeforeTax": "-778987", "interestExpense": "458", "operatingIncome": "-780983", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "26000", "reportedCurrency": "USD", "netInterestIncome": "1996", "nonInterestIncome": "None", "operatingExpenses": "1245428", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "970931", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35631", "sellingGeneralAndAdministrative": "2825018", "netIncomeFromContinuingOperations": "-804987" }, "balance": { "goodwill": "None", "inventory": "107653", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "6381160", "longTermDebt": "None", "shortTermDebt": "314933", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-998596", "totalLiabilities": "1966749", "otherCurrentAssets": "323494", "totalCurrentAssets": "4498876", "currentLongTermDebt": "17134", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1258426", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1882284", "currentAccountsPayable": "872303", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1001755", "totalShareholderEquity": "4414411", "capitalLeaseObligations": "984621", "otherCurrentLiabilities": "92691", "totalCurrentLiabilities": "1279927", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "686822", "cashAndShortTermInvestments": "2809303", "commonStockSharesOutstanding": "3000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2809303", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-804987", "profitLoss": "None", "dividendPayout": "1", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "11498", "operatingCashflow": "988000", "capitalExpenditures": "293", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26127", "cashflowFromInvestment": "-293", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35631", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1435376, "cost_of_revenue": 970931, "gross_profit": 464445, "research_and_development": null, "selling_general_admin": 2825018, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -780983, "depreciation_amortisation": 35631, "ebitda": -745352, "interest_expense": 458, "interest_income": null, "other_non_operating": null, "pretax_income": -778987, "tax_provision": 26000, "effective_tax_rate": null, "net_income": -804987, "net_income_continuing_ops": -804987, "net_income_to_common": -804987, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2809303, "short_term_investments": null, "net_receivables": 1258426, "inventory": 107653, "other_current_assets": null, "total_current_assets": 4498876, "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": 1882284, "total_assets": 6381160, "short_term_debt": 314933, "accounts_payable": 872303, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1279927, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 686822, "total_liabilities": 1966749, "total_debt": 314933, "preferred_stock": null, "minority_interest": null, "retained_earnings": -998596, "total_equity": 4414411, "shares_outstanding": 3000000, "operating_cash_flow": 988000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 293, "acquisitions": null, "other_investing": null, "investing_cash_flow": -293, "dividends_paid": 1, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26127, "free_cash_flow": 988293, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-780983", "ebitda": "-745352", "netIncome": "-804987", "grossProfit": "464445", "depreciation": "None", "totalRevenue": "1435376", "costOfRevenue": "970931", "interestIncome": "2454", "incomeBeforeTax": "-778987", "interestExpense": "458", "operatingIncome": "-780983", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "26000", "reportedCurrency": "USD", "netInterestIncome": "1996", "nonInterestIncome": "None", "operatingExpenses": "1245428", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "970931", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35631", "sellingGeneralAndAdministrative": "2825018", "netIncomeFromContinuingOperations": "-804987" }, "balance": { "goodwill": "None", "inventory": "107653", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "6381160", "longTermDebt": "None", "shortTermDebt": "314933", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-998596", "totalLiabilities": "1966749", "otherCurrentAssets": "323494", "totalCurrentAssets": "4498876", "currentLongTermDebt": "17134", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1258426", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1882284", "currentAccountsPayable": "872303", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1001755", "totalShareholderEquity": "4414411", "capitalLeaseObligations": "984621", "otherCurrentLiabilities": "92691", "totalCurrentLiabilities": "1279927", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "686822", "cashAndShortTermInvestments": "2809303", "commonStockSharesOutstanding": "3000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2809303", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-804987", "profitLoss": "None", "dividendPayout": "1", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "11498", "operatingCashflow": "988000", "capitalExpenditures": "293", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26127", "cashflowFromInvestment": "-293", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35631", "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": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "income_statement": { "revenue": 1985768, "cost_of_revenue": 1023552, "gross_profit": 962216, "ebit": -135423, "ebitda": -98573, "pretax_income": -134476, "tax_provision": -20000, "net_income": -114476, "net_income_to_common": -114476, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1847721, "total_current_assets": 5065109, "total_assets": 7066021, "short_term_debt": 349434, "long_term_debt": null, "total_debt": 349434, "total_liabilities": 1846623, "total_equity": 5219398, "shares_outstanding": 7500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 293685, "capital_expenditure": 1218, "free_cash_flow": 294903, "dividends_paid": 1, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43302, "ticker_id": 5356, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-135423", "ebitda": "-98573", "netIncome": "-114476", "grossProfit": "962216", "depreciation": "None", "totalRevenue": "1985768", "costOfRevenue": "1023552", "interestIncome": "2754", "incomeBeforeTax": "-134476", "interestExpense": "1807", "operatingIncome": "-135423", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-20000", "reportedCurrency": "USD", "netInterestIncome": "947", "nonInterestIncome": "None", "operatingExpenses": "1097639", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1023552", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36850", "sellingGeneralAndAdministrative": "1095639", "netIncomeFromContinuingOperations": "-112476" }, "balance": { "goodwill": "None", "inventory": "119151", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "7066021", "longTermDebt": "None", "shortTermDebt": "349434", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-193609", "totalLiabilities": "1846623", "otherCurrentAssets": "262416", "totalCurrentAssets": "5065109", "currentLongTermDebt": "42721", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2835821", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2000912", "currentAccountsPayable": "681301", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1103190", "totalShareholderEquity": "5219398", "capitalLeaseObligations": "1060469", "otherCurrentLiabilities": "60113", "totalCurrentLiabilities": "1090848", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "755775", "cashAndShortTermInvestments": "1847721", "commonStockSharesOutstanding": "7500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1847721", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-114476", "profitLoss": "None", "dividendPayout": "1", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "3496", "operatingCashflow": "293685", "capitalExpenditures": "1218", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102263", "cashflowFromInvestment": "-1218", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36850", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1985768, "cost_of_revenue": 1023552, "gross_profit": 962216, "research_and_development": null, "selling_general_admin": 1095639, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -135423, "depreciation_amortisation": 36850, "ebitda": -98573, "interest_expense": 1807, "interest_income": null, "other_non_operating": null, "pretax_income": -134476, "tax_provision": -20000, "effective_tax_rate": null, "net_income": -114476, "net_income_continuing_ops": -112476, "net_income_to_common": -114476, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1847721, "short_term_investments": null, "net_receivables": 2835821, "inventory": 119151, "other_current_assets": null, "total_current_assets": 5065109, "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": 2000912, "total_assets": 7066021, "short_term_debt": 349434, "accounts_payable": 681301, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1090848, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 755775, "total_liabilities": 1846623, "total_debt": 349434, "preferred_stock": null, "minority_interest": null, "retained_earnings": -193609, "total_equity": 5219398, "shares_outstanding": 7500000, "operating_cash_flow": 293685, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1218, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1218, "dividends_paid": 1, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -102263, "free_cash_flow": 294903, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-135423", "ebitda": "-98573", "netIncome": "-114476", "grossProfit": "962216", "depreciation": "None", "totalRevenue": "1985768", "costOfRevenue": "1023552", "interestIncome": "2754", "incomeBeforeTax": "-134476", "interestExpense": "1807", "operatingIncome": "-135423", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-20000", "reportedCurrency": "USD", "netInterestIncome": "947", "nonInterestIncome": "None", "operatingExpenses": "1097639", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1023552", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36850", "sellingGeneralAndAdministrative": "1095639", "netIncomeFromContinuingOperations": "-112476" }, "balance": { "goodwill": "None", "inventory": "119151", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "7066021", "longTermDebt": "None", "shortTermDebt": "349434", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-193609", "totalLiabilities": "1846623", "otherCurrentAssets": "262416", "totalCurrentAssets": "5065109", "currentLongTermDebt": "42721", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2835821", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2000912", "currentAccountsPayable": "681301", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1103190", "totalShareholderEquity": "5219398", "capitalLeaseObligations": "1060469", "otherCurrentLiabilities": "60113", "totalCurrentLiabilities": "1090848", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "755775", "cashAndShortTermInvestments": "1847721", "commonStockSharesOutstanding": "7500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1847721", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-114476", "profitLoss": "None", "dividendPayout": "1", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "3496", "operatingCashflow": "293685", "capitalExpenditures": "1218", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102263", "cashflowFromInvestment": "-1218", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36850", "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": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "income_statement": { "revenue": 1790521, "cost_of_revenue": 1072938, "gross_profit": 717583, "ebit": -85459, "ebitda": -49881, "pretax_income": -85133, "tax_provision": -6000, "net_income": -79133, "net_income_to_common": -79133, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1657517, "total_current_assets": 5147185, "total_assets": 6365255, "short_term_debt": 229849, "long_term_debt": null, "total_debt": 229849, "total_liabilities": 1031381, "total_equity": 5333874, "shares_outstanding": 2500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -18161, "capital_expenditure": 44656, "free_cash_flow": 26495, "dividends_paid": 3382253, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43303, "ticker_id": 5356, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-85459", "ebitda": "-49881", "netIncome": "-79133", "grossProfit": "717583", "depreciation": "None", "totalRevenue": "1790521", "costOfRevenue": "1072938", "interestIncome": "3433", "incomeBeforeTax": "-85133", "interestExpense": "3107", "operatingIncome": "-85459", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-6000", "reportedCurrency": "USD", "netInterestIncome": "326", "nonInterestIncome": "None", "operatingExpenses": "803042", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1072938", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35578", "sellingGeneralAndAdministrative": "805042", "netIncomeFromContinuingOperations": "-81133" }, "balance": { "goodwill": "None", "inventory": "122647", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "6365255", "longTermDebt": "None", "shortTermDebt": "229849", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "5328874", "totalLiabilities": "1031381", "otherCurrentAssets": "285698", "totalCurrentAssets": "5147185", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3081323", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1218070", "currentAccountsPayable": "618106", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "328116", "totalShareholderEquity": "5333874", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "77084", "totalCurrentLiabilities": "925039", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "106342", "cashAndShortTermInvestments": "1657517", "commonStockSharesOutstanding": "2500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1657517", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79133", "profitLoss": "None", "dividendPayout": "3382253", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-7908", "operatingCashflow": "-18161", "capitalExpenditures": "44656", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3435286", "cashflowFromInvestment": "-44656", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3382253", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35578", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1790521, "cost_of_revenue": 1072938, "gross_profit": 717583, "research_and_development": null, "selling_general_admin": 805042, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -85459, "depreciation_amortisation": 35578, "ebitda": -49881, "interest_expense": 3107, "interest_income": null, "other_non_operating": null, "pretax_income": -85133, "tax_provision": -6000, "effective_tax_rate": null, "net_income": -79133, "net_income_continuing_ops": -81133, "net_income_to_common": -79133, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1657517, "short_term_investments": null, "net_receivables": 3081323, "inventory": 122647, "other_current_assets": null, "total_current_assets": 5147185, "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": 1218070, "total_assets": 6365255, "short_term_debt": 229849, "accounts_payable": 618106, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 925039, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 106342, "total_liabilities": 1031381, "total_debt": 229849, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5328874, "total_equity": 5333874, "shares_outstanding": 2500000, "operating_cash_flow": -18161, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44656, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44656, "dividends_paid": 3382253, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3435286, "free_cash_flow": 26495, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-85459", "ebitda": "-49881", "netIncome": "-79133", "grossProfit": "717583", "depreciation": "None", "totalRevenue": "1790521", "costOfRevenue": "1072938", "interestIncome": "3433", "incomeBeforeTax": "-85133", "interestExpense": "3107", "operatingIncome": "-85459", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-6000", "reportedCurrency": "USD", "netInterestIncome": "326", "nonInterestIncome": "None", "operatingExpenses": "803042", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1072938", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35578", "sellingGeneralAndAdministrative": "805042", "netIncomeFromContinuingOperations": "-81133" }, "balance": { "goodwill": "None", "inventory": "122647", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "6365255", "longTermDebt": "None", "shortTermDebt": "229849", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "5328874", "totalLiabilities": "1031381", "otherCurrentAssets": "285698", "totalCurrentAssets": "5147185", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3081323", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1218070", "currentAccountsPayable": "618106", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "328116", "totalShareholderEquity": "5333874", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "77084", "totalCurrentLiabilities": "925039", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "106342", "cashAndShortTermInvestments": "1657517", "commonStockSharesOutstanding": "2500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1657517", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79133", "profitLoss": "None", "dividendPayout": "3382253", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-7908", "operatingCashflow": "-18161", "capitalExpenditures": "44656", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3435286", "cashflowFromInvestment": "-44656", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3382253", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35578", "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": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "income_statement": { "revenue": 1673118, "cost_of_revenue": 1259818, "gross_profit": 413300, "ebit": -737861, "ebitda": -705187, "pretax_income": -735266, "tax_provision": null, "net_income": -735266, "net_income_to_common": -735266, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5155620, "total_current_assets": 8452465, "total_assets": 9705529, "short_term_debt": 267509, "long_term_debt": null, "total_debt": 267509, "total_liabilities": 910269, "total_equity": 8795260, "shares_outstanding": 5000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -46166, "capital_expenditure": 126277, "free_cash_flow": 80111, "dividends_paid": 1022000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43304, "ticker_id": 5356, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-737861", "ebitda": "-705187", "netIncome": "-735266", "grossProfit": "413300", "depreciation": "None", "totalRevenue": "1673118", "costOfRevenue": "1259818", "interestIncome": "5367", "incomeBeforeTax": "-735266", "interestExpense": "2772", "operatingIncome": "-737861", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "2595", "nonInterestIncome": "None", "operatingExpenses": "1151161", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1259818", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32674", "sellingGeneralAndAdministrative": "2217423", "netIncomeFromContinuingOperations": "-735266" }, "balance": { "goodwill": "None", "inventory": "114739", "commonStock": "8795260", "currentDebt": "None", "investments": "None", "totalAssets": "9705529", "longTermDebt": "None", "shortTermDebt": "267509", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "910269", "otherCurrentAssets": "282956", "totalCurrentAssets": "8452465", "currentLongTermDebt": "115882", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2899150", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1253064", "currentAccountsPayable": "313950", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "399997", "totalShareholderEquity": "8795260", "capitalLeaseObligations": "284115", "otherCurrentLiabilities": "188247", "totalCurrentLiabilities": "769706", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "140563", "cashAndShortTermInvestments": "5155620", "commonStockSharesOutstanding": "5000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5155620", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-735266", "profitLoss": "None", "dividendPayout": "1022000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "86091", "operatingCashflow": "-46166", "capitalExpenditures": "126277", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1088479", "cashflowFromInvestment": "-126277", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1022000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32674", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1673118, "cost_of_revenue": 1259818, "gross_profit": 413300, "research_and_development": null, "selling_general_admin": 2217423, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -737861, "depreciation_amortisation": 32674, "ebitda": -705187, "interest_expense": 2772, "interest_income": null, "other_non_operating": null, "pretax_income": -735266, "tax_provision": null, "effective_tax_rate": null, "net_income": -735266, "net_income_continuing_ops": -735266, "net_income_to_common": -735266, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5155620, "short_term_investments": null, "net_receivables": 2899150, "inventory": 114739, "other_current_assets": null, "total_current_assets": 8452465, "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": 1253064, "total_assets": 9705529, "short_term_debt": 267509, "accounts_payable": 313950, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 769706, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 140563, "total_liabilities": 910269, "total_debt": 267509, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 8795260, "shares_outstanding": 5000000, "operating_cash_flow": -46166, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126277, "acquisitions": null, "other_investing": null, "investing_cash_flow": -126277, "dividends_paid": 1022000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1088479, "free_cash_flow": 80111, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-737861", "ebitda": "-705187", "netIncome": "-735266", "grossProfit": "413300", "depreciation": "None", "totalRevenue": "1673118", "costOfRevenue": "1259818", "interestIncome": "5367", "incomeBeforeTax": "-735266", "interestExpense": "2772", "operatingIncome": "-737861", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "2595", "nonInterestIncome": "None", "operatingExpenses": "1151161", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1259818", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32674", "sellingGeneralAndAdministrative": "2217423", "netIncomeFromContinuingOperations": "-735266" }, "balance": { "goodwill": "None", "inventory": "114739", "commonStock": "8795260", "currentDebt": "None", "investments": "None", "totalAssets": "9705529", "longTermDebt": "None", "shortTermDebt": "267509", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "910269", "otherCurrentAssets": "282956", "totalCurrentAssets": "8452465", "currentLongTermDebt": "115882", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2899150", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1253064", "currentAccountsPayable": "313950", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "399997", "totalShareholderEquity": "8795260", "capitalLeaseObligations": "284115", "otherCurrentLiabilities": "188247", "totalCurrentLiabilities": "769706", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "140563", "cashAndShortTermInvestments": "5155620", "commonStockSharesOutstanding": "5000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5155620", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-735266", "profitLoss": "None", "dividendPayout": "1022000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "86091", "operatingCashflow": "-46166", "capitalExpenditures": "126277", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1088479", "cashflowFromInvestment": "-126277", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1022000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32674", "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": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "income_statement": { "revenue": 2925284, "cost_of_revenue": 1675104, "gross_profit": 1250180, "ebit": 636263, "ebitda": 660686, "pretax_income": 635807, "tax_provision": 5000, "net_income": 630807, "net_income_to_common": 630807, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 5000006, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1490239, "capital_expenditure": 15200, "free_cash_flow": 1505439, "dividends_paid": 313753, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43306, "ticker_id": 5356, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "636263", "ebitda": "660686", "netIncome": "630807", "grossProfit": "1250180", "depreciation": "None", "totalRevenue": "2925284", "costOfRevenue": "1675104", "interestIncome": "4038", "incomeBeforeTax": "635807", "interestExpense": "456", "operatingIncome": "632225", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5000", "reportedCurrency": "USD", "netInterestIncome": "3582", "nonInterestIncome": "None", "operatingExpenses": "617955", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1675104", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24423", "sellingGeneralAndAdministrative": "2217423", "netIncomeFromContinuingOperations": "630807" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "5000006", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "630807", "profitLoss": "None", "dividendPayout": "313753", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-25720", "operatingCashflow": "1490239", "capitalExpenditures": "15200", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-321832", "cashflowFromInvestment": "-15200", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "313753", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24423", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2925284, "cost_of_revenue": 1675104, "gross_profit": 1250180, "research_and_development": null, "selling_general_admin": 2217423, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 636263, "depreciation_amortisation": 24423, "ebitda": 660686, "interest_expense": 456, "interest_income": null, "other_non_operating": null, "pretax_income": 635807, "tax_provision": 5000, "effective_tax_rate": null, "net_income": 630807, "net_income_continuing_ops": 630807, "net_income_to_common": 630807, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 5000006, "operating_cash_flow": 1490239, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15200, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15200, "dividends_paid": 313753, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -321832, "free_cash_flow": 1505439, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "636263", "ebitda": "660686", "netIncome": "630807", "grossProfit": "1250180", "depreciation": "None", "totalRevenue": "2925284", "costOfRevenue": "1675104", "interestIncome": "4038", "incomeBeforeTax": "635807", "interestExpense": "456", "operatingIncome": "632225", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5000", "reportedCurrency": "USD", "netInterestIncome": "3582", "nonInterestIncome": "None", "operatingExpenses": "617955", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1675104", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24423", "sellingGeneralAndAdministrative": "2217423", "netIncomeFromContinuingOperations": "630807" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "5000006", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "630807", "profitLoss": "None", "dividendPayout": "313753", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-25720", "operatingCashflow": "1490239", "capitalExpenditures": "15200", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-321832", "cashflowFromInvestment": "-15200", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "313753", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24423", "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": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "income_statement": { "revenue": 4749808, "cost_of_revenue": 2756254, "gross_profit": 1993554, "ebit": 1022501, "ebitda": 1046133, "pretax_income": 1021315, "tax_provision": 8000, "net_income": 1013315, "net_income_to_common": 1013315, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 5000006, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 558217, "capital_expenditure": 338943, "free_cash_flow": 897160, "dividends_paid": 1171143, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43307, "ticker_id": 5356, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:08:58.944984+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1022501", "ebitda": "1046133", "netIncome": "1013315", "grossProfit": "1993554", "depreciation": "None", "totalRevenue": "4749808", "costOfRevenue": "2756254", "interestIncome": "None", "incomeBeforeTax": "1021315", "interestExpense": "1186", "operatingIncome": "1022501", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "8000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "971053", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2756254", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23632", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "5000006", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1013315", "profitLoss": "None", "dividendPayout": "1171143", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "-1051", "operatingCashflow": "558217", "capitalExpenditures": "338943", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1195577", "cashflowFromInvestment": "-338943", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1171143", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23633", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4749808, "cost_of_revenue": 2756254, "gross_profit": 1993554, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1022501, "depreciation_amortisation": 23632, "ebitda": 1046133, "interest_expense": 1186, "interest_income": null, "other_non_operating": null, "pretax_income": 1021315, "tax_provision": 8000, "effective_tax_rate": null, "net_income": 1013315, "net_income_continuing_ops": null, "net_income_to_common": 1013315, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 5000006, "operating_cash_flow": 558217, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 338943, "acquisitions": null, "other_investing": null, "investing_cash_flow": -338943, "dividends_paid": 1171143, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1195577, "free_cash_flow": 897160, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1022501", "ebitda": "1046133", "netIncome": "1013315", "grossProfit": "1993554", "depreciation": "None", "totalRevenue": "4749808", "costOfRevenue": "2756254", "interestIncome": "None", "incomeBeforeTax": "1021315", "interestExpense": "1186", "operatingIncome": "1022501", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "8000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "971053", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2756254", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23632", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "5000006", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1013315", "profitLoss": "None", "dividendPayout": "1171143", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "-1051", "operatingCashflow": "558217", "capitalExpenditures": "338943", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1195577", "cashflowFromInvestment": "-338943", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1171143", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23633", "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": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }