{ "ticker": { "uuid": "57e61901-fbc6-446d-88a0-99c22362d8f6", "symbol": "TRNR", "name": "Interactive Strength Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Personal Services", "page_url": "https://sharemaestro.com/factors/ticker/57e61901-fbc6-446d-88a0-99c22362d8f6/", "api_url": "https://sharemaestro.com/factors/api/tickers/57e61901-fbc6-446d-88a0-99c22362d8f6/" }, "ticker_metadata": { "id": 8610, "uuid": "57e61901-fbc6-446d-88a0-99c22362d8f6", "symbol": "TRNR", "name": "Interactive Strength Inc. Common Stock", "asset_type": "equity", "market_cap": 1874100, "stock_exchange_id": 2, "industry": "Personal Services", "sector": "Consumer Cyclical", "description": "Interactive Strength Inc. (TRNR) is a forward-thinking technology company dedicated to transforming the health and wellness landscape through cutting-edge digital solutions. Specializing in advanced health management platforms and performance tracking tools, the firm enhances user experiences while driving improved fitness outcomes. With a robust commitment to research and development, Interactive Strength is strategically positioned to capitalize on growth opportunities within the rapidly expanding digital health market, aiming to establish itself as a key player in the fitness industry.", "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": "57e61901-fbc6-446d-88a0-99c22362d8f6", "symbol": "TRNR", "name": "Interactive Strength Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Personal Services", "page_url": "https://sharemaestro.com/factors/ticker/57e61901-fbc6-446d-88a0-99c22362d8f6/", "api_url": "https://sharemaestro.com/factors/api/tickers/57e61901-fbc6-446d-88a0-99c22362d8f6/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.23, "value": 0.37, "quality": 0.36, "momentum": 0.36, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 0.74, "market_cap": 7778553.05, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -3.5241, "piotroski_f_score": 5, "momentum_12_1": -0.9904, "volatility_252d": 1.142 }, "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": "2026-06-07T06:48:27.386557+00:00", "batch_id": "" }, "size": { "price_close": 0.7412, "market_cap": 7778553.048, "market_cap_usd": 7778553.048, "enterprise_value": 24038553.048, "shares_outstanding": 10494540, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.9752, "ptbv_ratio": null, "ps_ratio": 0.5079, "pcf_ratio": null, "pfcf_ratio": 0.2009, "ev_ebitda": null, "ev_ebit": -1.4513, "ev_sales": 1.5696, "ev_fcf": 0.6208, "earnings_yield": null, "fcf_yield": 1.611, "price_to_sales": 0.5079, "price_to_book": 0.9752, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.6371 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1845, "operating_margin": -1.0815, "net_margin": -1.8353, "ebitda_margin": -0.723, "fcf_margin": 2.5286, "roe": -3.5241, "roa": -0.4635, "roic": -0.5126, "roc_greenblatt": null, "asset_turnover": 0.2525, "cash_conversion": -1.3777, "accruals_ratio": -0.3076, "sbc_to_revenue": 0.0862, "piotroski_f_score": 5, "altman_z_score": -6.5049, "earnings_stability_5y": 0.4133, "revenue_stability_5y": 1.4496, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0466, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 6.6033, "net_debt_to_ebitda": -1.4684, "debt_to_assets": 0.3463, "interest_coverage": -1.4344, "current_ratio": 0.3851, "quick_ratio": 0.2606, "net_debt": 16260000, "local_beta": -0.0005, "volatility_252d": 1.142, "volatility_60d": 2.2994, "max_drawdown_12m": -0.9905, "risk_adjusted_momentum": -0.8672 }, "growth": { "revenue_growth_1y": 1.4027, "revenue_growth_3y_cagr": 1.5678, "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": -0.9862, "revenue_growth": 1.4027, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1228, "price_return_3m": -0.5309, "price_return_6m": -0.9644, "price_return_9m": -0.9765, "price_return_12m": -0.9915, "price_return_12m_ex1m": -0.9904, "momentum_6m": -0.9644, "momentum_12m": -0.9915, "momentum_12_1": -0.9904, "distance_from_52w_high": -0.9905, "distance_from_52w_low": 0, "relative_strength": -1.1495 }, "raw_ttm": { "revenue_ttm": 15315000, "gross_profit_ttm": 2826000, "ebit_ttm": -16563000, "ebitda_ttm": -11073000, "net_income_ttm": -28108000, "eps_diluted_ttm": -2.6783, "operating_cash_flow_ttm": -9451000, "capital_expenditure_ttm": 48176000, "fcf_ttm": 38725000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11547000, "cash_and_equivalents": 4738000, "total_current_assets": 14049000, "total_current_liabilities": 36478000, "net_ppe": null, "total_assets": 60644000, "total_debt": 20998000, "total_equity": 7976000, "net_working_capital": -10724000, "book_value_per_share": 0.76, "retained_earnings": -238285000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -29761000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 63, "quality_composite": 64, "momentum_composite": 64, "growth_composite": 64, "yield_composite": 63, "svqf_composite": 71, "vc1_composite": 64, "vc2_composite": 64, "vc3_composite": 64, "trending_value_composite": null, "overall_composite": 77, "quality_value_composite": 0.365, "os_score": 0.23, "value_percentile": 0.37, "quality_percentile": 0.36, "momentum_percentile": 0.36, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "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": 1578, "ticker_id": 8610, "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": "2026-06-07T06:48:27.386557+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.7412, "market_cap": 7778553.048, "market_cap_usd": 7778553.048, "enterprise_value": 24038553.048, "shares_outstanding": 10494540, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.97524487, "ptbv_ratio": null, "ps_ratio": 0.50790421, "pcf_ratio": null, "pfcf_ratio": 0.20086644, "ev_ebitda": null, "ev_ebit": -1.45134052, "ev_sales": 1.56960843, "ev_fcf": 0.62075024, "earnings_yield": null, "fcf_yield": 1.61095387, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.18452498, "operating_margin": -1.08148874, "net_margin": -1.83532484, "ebitda_margin": -0.72301665, "fcf_margin": 2.52856676, "roe": -3.52407222, "roa": -0.46349185, "roic": -0.51255364, "roc_greenblatt": null, "asset_turnover": 0.25253941, "cash_conversion": -1.37772165, "accruals_ratio": -0.30764791, "sbc_to_revenue": 0.08619001, "debt_to_equity": 6.60330993, "net_debt_to_ebitda": -1.46843674, "debt_to_assets": 0.34625025, "interest_coverage": -1.43439855, "current_ratio": 0.38513625, "quick_ratio": 0.26056801, "net_debt": 16260000, "revenue_growth_1y": 1.40272984, "revenue_growth_3y_cagr": 1.56779726, "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": -0.98622943, "piotroski_f_score": 5, "altman_z_score": -6.50489383, "earnings_stability_5y": 0.413324, "revenue_stability_5y": 1.449647, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12284024, "price_return_3m": -0.53088608, "price_return_6m": -0.96436538, "price_return_9m": -0.97646984, "price_return_12m": -0.99154171, "price_return_12m_ex1m": -0.99035718, "distance_from_52w_high": -0.99047301, "distance_from_52w_low": 0, "relative_strength": -1.14948276, "local_beta": -0.0005, "volatility_252d": 1.14202, "volatility_60d": 2.299407, "max_drawdown_12m": -0.99047301, "revenue_ttm": 15315000, "gross_profit_ttm": 2826000, "ebit_ttm": -16563000, "ebitda_ttm": -11073000, "net_income_ttm": -28108000, "eps_diluted_ttm": -2.67834512, "operating_cash_flow_ttm": -9451000, "capital_expenditure_ttm": 48176000, "fcf_ttm": 38725000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11547000, "cash_and_equivalents": 4738000, "total_current_assets": 14049000, "total_current_liabilities": 36478000, "net_ppe": null, "total_assets": 60644000, "total_debt": 20998000, "total_equity": 7976000, "net_working_capital": -10724000, "book_value_per_share": 0.76001426, "retained_earnings": -238285000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -29761000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 63, "quality_composite": 64, "momentum_composite": 64, "growth_composite": 64, "yield_composite": 63, "svqf_composite": 71, "vc1_composite": 64, "vc2_composite": 64, "vc3_composite": 64, "trending_value_composite": null, "overall_composite": 77, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "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": 0.74, "os": 0.23, "value": 0.37, "quality": 0.36, "momentum": 0.36, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -3.5241, "momentum_12_1": -0.9904, "complete_fields": { "id": 1578, "ticker_id": 8610, "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": "2026-06-07T06:48:27.386557+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.7412, "market_cap": 7778553.048, "market_cap_usd": 7778553.048, "enterprise_value": 24038553.048, "shares_outstanding": 10494540, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.97524487, "ptbv_ratio": null, "ps_ratio": 0.50790421, "pcf_ratio": null, "pfcf_ratio": 0.20086644, "ev_ebitda": null, "ev_ebit": -1.45134052, "ev_sales": 1.56960843, "ev_fcf": 0.62075024, "earnings_yield": null, "fcf_yield": 1.61095387, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.18452498, "operating_margin": -1.08148874, "net_margin": -1.83532484, "ebitda_margin": -0.72301665, "fcf_margin": 2.52856676, "roe": -3.52407222, "roa": -0.46349185, "roic": -0.51255364, "roc_greenblatt": null, "asset_turnover": 0.25253941, "cash_conversion": -1.37772165, "accruals_ratio": -0.30764791, "sbc_to_revenue": 0.08619001, "debt_to_equity": 6.60330993, "net_debt_to_ebitda": -1.46843674, "debt_to_assets": 0.34625025, "interest_coverage": -1.43439855, "current_ratio": 0.38513625, "quick_ratio": 0.26056801, "net_debt": 16260000, "revenue_growth_1y": 1.40272984, "revenue_growth_3y_cagr": 1.56779726, "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": -0.98622943, "piotroski_f_score": 5, "altman_z_score": -6.50489383, "earnings_stability_5y": 0.413324, "revenue_stability_5y": 1.449647, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12284024, "price_return_3m": -0.53088608, "price_return_6m": -0.96436538, "price_return_9m": -0.97646984, "price_return_12m": -0.99154171, "price_return_12m_ex1m": -0.99035718, "distance_from_52w_high": -0.99047301, "distance_from_52w_low": 0, "relative_strength": -1.14948276, "local_beta": -0.0005, "volatility_252d": 1.14202, "volatility_60d": 2.299407, "max_drawdown_12m": -0.99047301, "revenue_ttm": 15315000, "gross_profit_ttm": 2826000, "ebit_ttm": -16563000, "ebitda_ttm": -11073000, "net_income_ttm": -28108000, "eps_diluted_ttm": -2.67834512, "operating_cash_flow_ttm": -9451000, "capital_expenditure_ttm": 48176000, "fcf_ttm": 38725000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11547000, "cash_and_equivalents": 4738000, "total_current_assets": 14049000, "total_current_liabilities": 36478000, "net_ppe": null, "total_assets": 60644000, "total_debt": 20998000, "total_equity": 7976000, "net_working_capital": -10724000, "book_value_per_share": 0.76001426, "retained_earnings": -238285000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -29761000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 63, "quality_composite": 64, "momentum_composite": 64, "growth_composite": 64, "yield_composite": 63, "svqf_composite": 71, "vc1_composite": 64, "vc2_composite": 64, "vc3_composite": 64, "trending_value_composite": null, "overall_composite": 77, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "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": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "income_statement": { "revenue": 11530000, "cost_of_revenue": 10617000, "gross_profit": 913000, "ebit": -12187000, "ebitda": -9005000, "pretax_income": -23968000, "tax_provision": null, "net_income": -23968000, "net_income_to_common": -23968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 512000, "total_current_assets": 14703000, "total_assets": 46843000, "short_term_debt": 15895000, "long_term_debt": 4532000, "total_debt": 20427000, "total_liabilities": 40453000, "total_equity": 6390000, "shares_outstanding": 1395360, "goodwill_and_intangibles": 23408000 }, "cash_flow": { "operating_cash_flow": -10409000, "capital_expenditure": 94000, "free_cash_flow": -10315000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186521, "ticker_id": 8610, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12187000", "ebitda": "-9005000", "netIncome": "-23968000", "grossProfit": "913000", "depreciation": "None", "totalRevenue": "11530000", "costOfRevenue": "10617000", "interestIncome": "1552000", "incomeBeforeTax": "-23968000", "interestExpense": "11781000", "operatingIncome": "-19858000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-10229000", "nonInterestIncome": "None", "operatingExpenses": "20771000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2918000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10617000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3182000", "sellingGeneralAndAdministrative": "15585000", "netIncomeFromContinuingOperations": "-23968000" }, "balance": { "goodwill": "15545000", "inventory": "3748000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "46843000", "longTermDebt": "4532000", "shortTermDebt": "15895000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7863000", "reportedCurrency": "USD", "retainedEarnings": "-227542000", "totalLiabilities": "40453000", "otherCurrentAssets": "7829000", "totalCurrentAssets": "14703000", "currentLongTermDebt": "15736000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2614000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32140000", "currentAccountsPayable": "8981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20598000", "totalShareholderEquity": "6390000", "capitalLeaseObligations": "330000", "otherCurrentLiabilities": "5085000", "totalCurrentLiabilities": "31285000", "otherNonCurrentLiabilities": "1753000", "totalNonCurrentLiabilities": "9168000", "cashAndShortTermInvestments": "512000", "commonStockSharesOutstanding": "1395360", "intangibleAssetsExcludingGoodwill": "7863000", "cashAndCashEquivalentsAtCarryingValue": "512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23968000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1803000", "operatingCashflow": "-10409000", "capitalExpenditures": "94000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64619000", "cashflowFromInvestment": "-53737000", "stockBasedCompensation": "3079000", "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": "169000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11530000, "cost_of_revenue": 10617000, "gross_profit": 913000, "research_and_development": 2918000, "selling_general_admin": 15585000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12187000, "depreciation_amortisation": 3182000, "ebitda": -9005000, "interest_expense": 11781000, "interest_income": null, "other_non_operating": null, "pretax_income": -23968000, "tax_provision": null, "effective_tax_rate": null, "net_income": -23968000, "net_income_continuing_ops": -23968000, "net_income_to_common": -23968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 512000, "short_term_investments": null, "net_receivables": 2614000, "inventory": 3748000, "other_current_assets": null, "total_current_assets": 14703000, "net_ppe": null, "goodwill": 15545000, "intangible_assets": 7863000, "goodwill_and_intangibles": 23408000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32140000, "total_assets": 46843000, "short_term_debt": 15895000, "accounts_payable": 8981000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31285000, "long_term_debt": 4532000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9168000, "total_liabilities": 40453000, "total_debt": 20427000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -227542000, "total_equity": 6390000, "shares_outstanding": 1395360, "operating_cash_flow": -10409000, "stock_based_compensation": 3079000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53737000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 64619000, "free_cash_flow": -10315000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12187000", "ebitda": "-9005000", "netIncome": "-23968000", "grossProfit": "913000", "depreciation": "None", "totalRevenue": "11530000", "costOfRevenue": "10617000", "interestIncome": "1552000", "incomeBeforeTax": "-23968000", "interestExpense": "11781000", "operatingIncome": "-19858000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-10229000", "nonInterestIncome": "None", "operatingExpenses": "20771000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2918000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10617000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3182000", "sellingGeneralAndAdministrative": "15585000", "netIncomeFromContinuingOperations": "-23968000" }, "balance": { "goodwill": "15545000", "inventory": "3748000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "46843000", "longTermDebt": "4532000", "shortTermDebt": "15895000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7863000", "reportedCurrency": "USD", "retainedEarnings": "-227542000", "totalLiabilities": "40453000", "otherCurrentAssets": "7829000", "totalCurrentAssets": "14703000", "currentLongTermDebt": "15736000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2614000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32140000", "currentAccountsPayable": "8981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20598000", "totalShareholderEquity": "6390000", "capitalLeaseObligations": "330000", "otherCurrentLiabilities": "5085000", "totalCurrentLiabilities": "31285000", "otherNonCurrentLiabilities": "1753000", "totalNonCurrentLiabilities": "9168000", "cashAndShortTermInvestments": "512000", "commonStockSharesOutstanding": "1395360", "intangibleAssetsExcludingGoodwill": "7863000", "cashAndCashEquivalentsAtCarryingValue": "512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23968000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1803000", "operatingCashflow": "-10409000", "capitalExpenditures": "94000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64619000", "cashflowFromInvestment": "-53737000", "stockBasedCompensation": "3079000", "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": "169000", "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": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "income_statement": { "revenue": 5380000, "cost_of_revenue": 8158000, "gross_profit": -2778000, "ebit": -27207000, "ebitda": -21081000, "pretax_income": -34934000, "tax_provision": -34934000, "net_income": -34934000, "net_income_to_common": -34934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138000, "total_current_assets": 8218000, "total_assets": 34170000, "short_term_debt": 11580000, "long_term_debt": null, "total_debt": 11580000, "total_liabilities": 27055000, "total_equity": 7115000, "shares_outstanding": 21395, "goodwill_and_intangibles": 19326000 }, "cash_flow": { "operating_cash_flow": -14812000, "capital_expenditure": 212000, "free_cash_flow": -14600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186526, "ticker_id": 8610, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27207000", "ebitda": "-21081000", "netIncome": "-34934000", "grossProfit": "-2778000", "depreciation": "None", "totalRevenue": "5380000", "costOfRevenue": "8158000", "interestIncome": "0", "incomeBeforeTax": "-34934000", "interestExpense": "7727000", "operatingIncome": "-29185000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-34934000", "reportedCurrency": "USD", "netInterestIncome": "-7727000", "nonInterestIncome": "None", "operatingExpenses": "26407000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6988000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6126000", "sellingGeneralAndAdministrative": "18339000", "netIncomeFromContinuingOperations": "-34934000" }, "balance": { "goodwill": "13220000", "inventory": "3868000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "34170000", "longTermDebt": "None", "shortTermDebt": "11580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6106000", "reportedCurrency": "USD", "retainedEarnings": "-202586000", "totalLiabilities": "27055000", "otherCurrentAssets": "2347000", "totalCurrentAssets": "8218000", "currentLongTermDebt": "11319000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25952000", "currentAccountsPayable": "11169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11750000", "totalShareholderEquity": "7115000", "capitalLeaseObligations": "431000", "otherCurrentLiabilities": "4048000", "totalCurrentLiabilities": "26881000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "174000", "cashAndShortTermInvestments": "138000", "commonStockSharesOutstanding": "21395", "intangibleAssetsExcludingGoodwill": "6106000", "cashAndCashEquivalentsAtCarryingValue": "138000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34934000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1575000", "operatingCashflow": "-14812000", "capitalExpenditures": "212000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16339000", "cashflowFromInvestment": "-1675000", "stockBasedCompensation": "10252000", "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": "6126000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5380000, "cost_of_revenue": 8158000, "gross_profit": -2778000, "research_and_development": 6988000, "selling_general_admin": 18339000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27207000, "depreciation_amortisation": 6126000, "ebitda": -21081000, "interest_expense": 7727000, "interest_income": null, "other_non_operating": null, "pretax_income": -34934000, "tax_provision": -34934000, "effective_tax_rate": null, "net_income": -34934000, "net_income_continuing_ops": -34934000, "net_income_to_common": -34934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138000, "short_term_investments": null, "net_receivables": 1865000, "inventory": 3868000, "other_current_assets": null, "total_current_assets": 8218000, "net_ppe": null, "goodwill": 13220000, "intangible_assets": 6106000, "goodwill_and_intangibles": 19326000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25952000, "total_assets": 34170000, "short_term_debt": 11580000, "accounts_payable": 11169000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26881000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 174000, "total_liabilities": 27055000, "total_debt": 11580000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -202586000, "total_equity": 7115000, "shares_outstanding": 21395, "operating_cash_flow": -14812000, "stock_based_compensation": 10252000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 212000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1675000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16339000, "free_cash_flow": -14600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27207000", "ebitda": "-21081000", "netIncome": "-34934000", "grossProfit": "-2778000", "depreciation": "None", "totalRevenue": "5380000", "costOfRevenue": "8158000", "interestIncome": "0", "incomeBeforeTax": "-34934000", "interestExpense": "7727000", "operatingIncome": "-29185000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-34934000", "reportedCurrency": "USD", "netInterestIncome": "-7727000", "nonInterestIncome": "None", "operatingExpenses": "26407000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6988000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6126000", "sellingGeneralAndAdministrative": "18339000", "netIncomeFromContinuingOperations": "-34934000" }, "balance": { "goodwill": "13220000", "inventory": "3868000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "34170000", "longTermDebt": "None", "shortTermDebt": "11580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6106000", "reportedCurrency": "USD", "retainedEarnings": "-202586000", "totalLiabilities": "27055000", "otherCurrentAssets": "2347000", "totalCurrentAssets": "8218000", "currentLongTermDebt": "11319000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25952000", "currentAccountsPayable": "11169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11750000", "totalShareholderEquity": "7115000", "capitalLeaseObligations": "431000", "otherCurrentLiabilities": "4048000", "totalCurrentLiabilities": "26881000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "174000", "cashAndShortTermInvestments": "138000", "commonStockSharesOutstanding": "21395", "intangibleAssetsExcludingGoodwill": "6106000", "cashAndCashEquivalentsAtCarryingValue": "138000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34934000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1575000", "operatingCashflow": "-14812000", "capitalExpenditures": "212000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16339000", "cashflowFromInvestment": "-1675000", "stockBasedCompensation": "10252000", "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": "6126000", "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": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "income_statement": { "revenue": 962000, "cost_of_revenue": 6490000, "gross_profit": -5528000, "ebit": -49863000, "ebitda": -43258000, "pretax_income": -51373000, "tax_provision": 1589000, "net_income": -51373000, "net_income_to_common": -51373000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -283000, "total_current_assets": 5356000, "total_assets": 16802000, "short_term_debt": 9860000, "long_term_debt": null, "total_debt": 9860000, "total_liabilities": 22354000, "total_equity": -5552000, "shares_outstanding": 309199, "goodwill_and_intangibles": 10398000 }, "cash_flow": { "operating_cash_flow": -15427000, "capital_expenditure": 1421000, "free_cash_flow": -14006000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186531, "ticker_id": 8610, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-49863000", "ebitda": "-43258000", "netIncome": "-51373000", "grossProfit": "-5528000", "depreciation": "None", "totalRevenue": "962000", "costOfRevenue": "6490000", "interestIncome": "None", "incomeBeforeTax": "-51373000", "interestExpense": "1588000", "operatingIncome": "-54480000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1589000", "reportedCurrency": "USD", "netInterestIncome": "-1588000", "nonInterestIncome": "None", "operatingExpenses": "48952000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10044000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6605000", "sellingGeneralAndAdministrative": "37277000", "netIncomeFromContinuingOperations": "-51373000" }, "balance": { "goodwill": "5248000", "inventory": "2607000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "16802000", "longTermDebt": "None", "shortTermDebt": "9860000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5150000", "reportedCurrency": "USD", "retainedEarnings": "-166911000", "totalLiabilities": "22354000", "otherCurrentAssets": "2212000", "totalCurrentAssets": "5356000", "currentLongTermDebt": "9806000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "537000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11446000", "currentAccountsPayable": "10562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10089000", "totalShareholderEquity": "-5552000", "capitalLeaseObligations": "283000", "otherCurrentLiabilities": "982000", "totalCurrentLiabilities": "21534000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "820000", "cashAndShortTermInvestments": "-283000", "commonStockSharesOutstanding": "309199", "intangibleAssetsExcludingGoodwill": "5150000", "cashAndCashEquivalentsAtCarryingValue": "-283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51373000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1791000", "operatingCashflow": "-15427000", "capitalExpenditures": "1421000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17105000", "cashflowFromInvestment": "-1421000", "stockBasedCompensation": "29943000", "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": "6527000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 962000, "cost_of_revenue": 6490000, "gross_profit": -5528000, "research_and_development": 10044000, "selling_general_admin": 37277000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -49863000, "depreciation_amortisation": 6605000, "ebitda": -43258000, "interest_expense": 1588000, "interest_income": null, "other_non_operating": null, "pretax_income": -51373000, "tax_provision": 1589000, "effective_tax_rate": null, "net_income": -51373000, "net_income_continuing_ops": -51373000, "net_income_to_common": -51373000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": -283000, "short_term_investments": null, "net_receivables": 537000, "inventory": 2607000, "other_current_assets": null, "total_current_assets": 5356000, "net_ppe": null, "goodwill": 5248000, "intangible_assets": 5150000, "goodwill_and_intangibles": 10398000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11446000, "total_assets": 16802000, "short_term_debt": 9860000, "accounts_payable": 10562000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21534000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 820000, "total_liabilities": 22354000, "total_debt": 9860000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -166911000, "total_equity": -5552000, "shares_outstanding": 309199, "operating_cash_flow": -15427000, "stock_based_compensation": 29943000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1421000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1421000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17105000, "free_cash_flow": -14006000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-49863000", "ebitda": "-43258000", "netIncome": "-51373000", "grossProfit": "-5528000", "depreciation": "None", "totalRevenue": "962000", "costOfRevenue": "6490000", "interestIncome": "None", "incomeBeforeTax": "-51373000", "interestExpense": "1588000", "operatingIncome": "-54480000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1589000", "reportedCurrency": "USD", "netInterestIncome": "-1588000", "nonInterestIncome": "None", "operatingExpenses": "48952000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10044000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6605000", "sellingGeneralAndAdministrative": "37277000", "netIncomeFromContinuingOperations": "-51373000" }, "balance": { "goodwill": "5248000", "inventory": "2607000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "16802000", "longTermDebt": "None", "shortTermDebt": "9860000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5150000", "reportedCurrency": "USD", "retainedEarnings": "-166911000", "totalLiabilities": "22354000", "otherCurrentAssets": "2212000", "totalCurrentAssets": "5356000", "currentLongTermDebt": "9806000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "537000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11446000", "currentAccountsPayable": "10562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10089000", "totalShareholderEquity": "-5552000", "capitalLeaseObligations": "283000", "otherCurrentLiabilities": "982000", "totalCurrentLiabilities": "21534000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "820000", "cashAndShortTermInvestments": "-283000", "commonStockSharesOutstanding": "309199", "intangibleAssetsExcludingGoodwill": "5150000", "cashAndCashEquivalentsAtCarryingValue": "-283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51373000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1791000", "operatingCashflow": "-15427000", "capitalExpenditures": "1421000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17105000", "cashflowFromInvestment": "-1421000", "stockBasedCompensation": "29943000", "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": "6527000", "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": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "income_statement": { "revenue": 681000, "cost_of_revenue": 9549000, "gross_profit": -8868000, "ebit": -57273000, "ebitda": -51131000, "pretax_income": -58225000, "tax_provision": -2977000, "net_income": -58225000, "net_income_to_common": -58225000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226000, "total_current_assets": 9822000, "total_assets": 24447000, "short_term_debt": 11084000, "long_term_debt": null, "total_debt": 11084000, "total_liabilities": 27180000, "total_equity": -2733000, "shares_outstanding": 35818, "goodwill_and_intangibles": 10843000 }, "cash_flow": { "operating_cash_flow": -35545000, "capital_expenditure": 7607000, "free_cash_flow": -27938000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186536, "ticker_id": 8610, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-57273000", "ebitda": "-51131000", "netIncome": "-58225000", "grossProfit": "-8868000", "depreciation": "None", "totalRevenue": "681000", "costOfRevenue": "9549000", "interestIncome": "None", "incomeBeforeTax": "-58225000", "interestExpense": "952000", "operatingIncome": "-54345000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-2977000", "reportedCurrency": "USD", "netInterestIncome": "-952000", "nonInterestIncome": "None", "operatingExpenses": "45477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19960000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9549000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6142000", "sellingGeneralAndAdministrative": "19298000", "netIncomeFromContinuingOperations": "-58225000" }, "balance": { "goodwill": "None", "inventory": "4567000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "24447000", "longTermDebt": "None", "shortTermDebt": "11084000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "10843000", "reportedCurrency": "USD", "retainedEarnings": "-115538000", "totalLiabilities": "27180000", "otherCurrentAssets": "4279000", "totalCurrentAssets": "9822000", "currentLongTermDebt": "10978000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "750000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14625000", "currentAccountsPayable": "7743000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1436000", "shortLongTermDebtTotal": "11093000", "totalShareholderEquity": "-2733000", "capitalLeaseObligations": "115000", "otherCurrentLiabilities": "5304000", "totalCurrentLiabilities": "24167000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3013000", "cashAndShortTermInvestments": "226000", "commonStockSharesOutstanding": "35818", "intangibleAssetsExcludingGoodwill": "10843000", "cashAndCashEquivalentsAtCarryingValue": "226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58225000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2435000", "operatingCashflow": "-35545000", "capitalExpenditures": "7607000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "41772000", "cashflowFromInvestment": "-7607000", "stockBasedCompensation": "6347000", "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": "6732000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 681000, "cost_of_revenue": 9549000, "gross_profit": -8868000, "research_and_development": 19960000, "selling_general_admin": 19298000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -57273000, "depreciation_amortisation": 6142000, "ebitda": -51131000, "interest_expense": 952000, "interest_income": null, "other_non_operating": null, "pretax_income": -58225000, "tax_provision": -2977000, "effective_tax_rate": null, "net_income": -58225000, "net_income_continuing_ops": -58225000, "net_income_to_common": -58225000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 226000, "short_term_investments": null, "net_receivables": 750000, "inventory": 4567000, "other_current_assets": null, "total_current_assets": 9822000, "net_ppe": null, "goodwill": null, "intangible_assets": 10843000, "goodwill_and_intangibles": 10843000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14625000, "total_assets": 24447000, "short_term_debt": 11084000, "accounts_payable": 7743000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24167000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3013000, "total_liabilities": 27180000, "total_debt": 11084000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -115538000, "total_equity": -2733000, "shares_outstanding": 35818, "operating_cash_flow": -35545000, "stock_based_compensation": 6347000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7607000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7607000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 41772000, "free_cash_flow": -27938000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-57273000", "ebitda": "-51131000", "netIncome": "-58225000", "grossProfit": "-8868000", "depreciation": "None", "totalRevenue": "681000", "costOfRevenue": "9549000", "interestIncome": "None", "incomeBeforeTax": "-58225000", "interestExpense": "952000", "operatingIncome": "-54345000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-2977000", "reportedCurrency": "USD", "netInterestIncome": "-952000", "nonInterestIncome": "None", "operatingExpenses": "45477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19960000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9549000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6142000", "sellingGeneralAndAdministrative": "19298000", "netIncomeFromContinuingOperations": "-58225000" }, "balance": { "goodwill": "None", "inventory": "4567000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "24447000", "longTermDebt": "None", "shortTermDebt": "11084000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "10843000", "reportedCurrency": "USD", "retainedEarnings": "-115538000", "totalLiabilities": "27180000", "otherCurrentAssets": "4279000", "totalCurrentAssets": "9822000", "currentLongTermDebt": "10978000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "750000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14625000", "currentAccountsPayable": "7743000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1436000", "shortLongTermDebtTotal": "11093000", "totalShareholderEquity": "-2733000", "capitalLeaseObligations": "115000", "otherCurrentLiabilities": "5304000", "totalCurrentLiabilities": "24167000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3013000", "cashAndShortTermInvestments": "226000", "commonStockSharesOutstanding": "35818", "intangibleAssetsExcludingGoodwill": "10843000", "cashAndCashEquivalentsAtCarryingValue": "226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58225000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2435000", "operatingCashflow": "-35545000", "capitalExpenditures": "7607000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "41772000", "cashflowFromInvestment": "-7607000", "stockBasedCompensation": "6347000", "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": "6732000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "income_statement": { "revenue": 323000, "cost_of_revenue": 5165000, "gross_profit": -4842000, "ebit": -31901000, "ebitda": -29710000, "pretax_income": -32836000, "tax_provision": 4000, "net_income": -32840000, "net_income_to_common": -32840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1697000, "total_current_assets": 8855000, "total_assets": 22066000, "short_term_debt": 6927000, "long_term_debt": 520000, "total_debt": 7447000, "total_liabilities": 41729000, "total_equity": -19663000, "shares_outstanding": 35818, "goodwill_and_intangibles": 11012000 }, "cash_flow": { "operating_cash_flow": -38256000, "capital_expenditure": 12359000, "free_cash_flow": -25897000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186541, "ticker_id": 8610, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31901000", "ebitda": "-29710000", "netIncome": "-32840000", "grossProfit": "-4842000", "depreciation": "None", "totalRevenue": "323000", "costOfRevenue": "5165000", "interestIncome": "None", "incomeBeforeTax": "-32836000", "interestExpense": "935000", "operatingIncome": "-37146000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "4000", "reportedCurrency": "USD", "netInterestIncome": "-935000", "nonInterestIncome": "None", "operatingExpenses": "32304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2191000", "sellingGeneralAndAdministrative": "9438000", "netIncomeFromContinuingOperations": "-32840000" }, "balance": { "goodwill": "None", "inventory": "2056000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "22066000", "longTermDebt": "520000", "shortTermDebt": "6927000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "11012000", "reportedCurrency": "USD", "retainedEarnings": "-57313000", "totalLiabilities": "41729000", "otherCurrentAssets": "5109000", "totalCurrentAssets": "8855000", "currentLongTermDebt": "6927000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "-7000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13211000", "currentAccountsPayable": "2114000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2190000", "shortLongTermDebtTotal": "7447000", "totalShareholderEquity": "-19663000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "2419000", "totalCurrentLiabilities": "11476000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30253000", "cashAndShortTermInvestments": "1697000", "commonStockSharesOutstanding": "35818", "intangibleAssetsExcludingGoodwill": "11012000", "cashAndCashEquivalentsAtCarryingValue": "1697000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32840000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3410000", "operatingCashflow": "-38256000", "capitalExpenditures": "12359000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52452000", "cashflowFromInvestment": "-12359000", "stockBasedCompensation": "1164000", "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": "2191000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 323000, "cost_of_revenue": 5165000, "gross_profit": -4842000, "research_and_development": 16300000, "selling_general_admin": 9438000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31901000, "depreciation_amortisation": 2191000, "ebitda": -29710000, "interest_expense": 935000, "interest_income": null, "other_non_operating": null, "pretax_income": -32836000, "tax_provision": 4000, "effective_tax_rate": null, "net_income": -32840000, "net_income_continuing_ops": -32840000, "net_income_to_common": -32840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1697000, "short_term_investments": null, "net_receivables": -7000, "inventory": 2056000, "other_current_assets": null, "total_current_assets": 8855000, "net_ppe": null, "goodwill": null, "intangible_assets": 11012000, "goodwill_and_intangibles": 11012000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13211000, "total_assets": 22066000, "short_term_debt": 6927000, "accounts_payable": 2114000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11476000, "long_term_debt": 520000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30253000, "total_liabilities": 41729000, "total_debt": 7447000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -57313000, "total_equity": -19663000, "shares_outstanding": 35818, "operating_cash_flow": -38256000, "stock_based_compensation": 1164000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12359000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12359000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 52452000, "free_cash_flow": -25897000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31901000", "ebitda": "-29710000", "netIncome": "-32840000", "grossProfit": "-4842000", "depreciation": "None", "totalRevenue": "323000", "costOfRevenue": "5165000", "interestIncome": "None", "incomeBeforeTax": "-32836000", "interestExpense": "935000", "operatingIncome": "-37146000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "4000", "reportedCurrency": "USD", "netInterestIncome": "-935000", "nonInterestIncome": "None", "operatingExpenses": "32304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2191000", "sellingGeneralAndAdministrative": "9438000", "netIncomeFromContinuingOperations": "-32840000" }, "balance": { "goodwill": "None", "inventory": "2056000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "22066000", "longTermDebt": "520000", "shortTermDebt": "6927000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "11012000", "reportedCurrency": "USD", "retainedEarnings": "-57313000", "totalLiabilities": "41729000", "otherCurrentAssets": "5109000", "totalCurrentAssets": "8855000", "currentLongTermDebt": "6927000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "-7000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13211000", "currentAccountsPayable": "2114000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2190000", "shortLongTermDebtTotal": "7447000", "totalShareholderEquity": "-19663000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "2419000", "totalCurrentLiabilities": "11476000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30253000", "cashAndShortTermInvestments": "1697000", "commonStockSharesOutstanding": "35818", "intangibleAssetsExcludingGoodwill": "11012000", "cashAndCashEquivalentsAtCarryingValue": "1697000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32840000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3410000", "operatingCashflow": "-38256000", "capitalExpenditures": "12359000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52452000", "cashflowFromInvestment": "-12359000", "stockBasedCompensation": "1164000", "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": "2191000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 495000, "gross_profit": -495000, "ebit": -12451999, "ebitda": -12314999, "pretax_income": -12709000, "tax_provision": -1526000, "net_income": -11183000, "net_income_to_common": -11183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11000, "total_current_assets": 2097000, "total_assets": 5855000, "short_term_debt": 9302000, "long_term_debt": null, "total_debt": 9302000, "total_liabilities": 19280000, "total_equity": -13425000, "shares_outstanding": 36, "goodwill_and_intangibles": 3021000 }, "cash_flow": { "operating_cash_flow": -13423000, "capital_expenditure": 3308000, "free_cash_flow": -10115000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186542, "ticker_id": 8610, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12451999", "ebitda": "-12314999", "netIncome": "-11183000", "grossProfit": "-495000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "495000", "interestIncome": "None", "incomeBeforeTax": "-12709000", "interestExpense": "257000", "operatingIncome": "-16536999", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1526000", "reportedCurrency": "USD", "netInterestIncome": "-257000", "nonInterestIncome": "None", "operatingExpenses": "16042000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8042000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "495000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137000", "sellingGeneralAndAdministrative": "6598000", "netIncomeFromContinuingOperations": "-11183000" }, "balance": { "goodwill": "None", "inventory": "44000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "5855000", "longTermDebt": "None", "shortTermDebt": "9302000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3021000", "reportedCurrency": "USD", "retainedEarnings": "-24473000", "totalLiabilities": "19280000", "otherCurrentAssets": "2044000", "totalCurrentAssets": "2097000", "currentLongTermDebt": "9302000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "-2000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3758000", "currentAccountsPayable": "4142000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "674000", "shortLongTermDebtTotal": "9302000", "totalShareholderEquity": "-13425000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1181000", "totalCurrentLiabilities": "14625000", "otherNonCurrentLiabilities": "4655000", "totalNonCurrentLiabilities": "4655000", "cashAndShortTermInvestments": "11000", "commonStockSharesOutstanding": "36", "intangibleAssetsExcludingGoodwill": "3021000", "cashAndCashEquivalentsAtCarryingValue": "11000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11183000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-44000", "operatingCashflow": "-13423000", "capitalExpenditures": "3308000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17154000", "cashflowFromInvestment": "-3308000", "stockBasedCompensation": "68000", "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": "137000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 495000, "gross_profit": -495000, "research_and_development": 8042000, "selling_general_admin": 6598000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12451999, "depreciation_amortisation": 137000, "ebitda": -12314999, "interest_expense": 257000, "interest_income": null, "other_non_operating": null, "pretax_income": -12709000, "tax_provision": -1526000, "effective_tax_rate": null, "net_income": -11183000, "net_income_continuing_ops": -11183000, "net_income_to_common": -11183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11000, "short_term_investments": null, "net_receivables": -2000, "inventory": 44000, "other_current_assets": null, "total_current_assets": 2097000, "net_ppe": null, "goodwill": null, "intangible_assets": 3021000, "goodwill_and_intangibles": 3021000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3758000, "total_assets": 5855000, "short_term_debt": 9302000, "accounts_payable": 4142000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14625000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4655000, "total_liabilities": 19280000, "total_debt": 9302000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24473000, "total_equity": -13425000, "shares_outstanding": 36, "operating_cash_flow": -13423000, "stock_based_compensation": 68000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3308000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3308000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17154000, "free_cash_flow": -10115000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12451999", "ebitda": "-12314999", "netIncome": "-11183000", "grossProfit": "-495000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "495000", "interestIncome": "None", "incomeBeforeTax": "-12709000", "interestExpense": "257000", "operatingIncome": "-16536999", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1526000", "reportedCurrency": "USD", "netInterestIncome": "-257000", "nonInterestIncome": "None", "operatingExpenses": "16042000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8042000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "495000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137000", "sellingGeneralAndAdministrative": "6598000", "netIncomeFromContinuingOperations": "-11183000" }, "balance": { "goodwill": "None", "inventory": "44000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "5855000", "longTermDebt": "None", "shortTermDebt": "9302000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3021000", "reportedCurrency": "USD", "retainedEarnings": "-24473000", "totalLiabilities": "19280000", "otherCurrentAssets": "2044000", "totalCurrentAssets": "2097000", "currentLongTermDebt": "9302000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "-2000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3758000", "currentAccountsPayable": "4142000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "674000", "shortLongTermDebtTotal": "9302000", "totalShareholderEquity": "-13425000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1181000", "totalCurrentLiabilities": "14625000", "otherNonCurrentLiabilities": "4655000", "totalNonCurrentLiabilities": "4655000", "cashAndShortTermInvestments": "11000", "commonStockSharesOutstanding": "36", "intangibleAssetsExcludingGoodwill": "3021000", "cashAndCashEquivalentsAtCarryingValue": "11000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11183000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-44000", "operatingCashflow": "-13423000", "capitalExpenditures": "3308000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17154000", "cashflowFromInvestment": "-3308000", "stockBasedCompensation": "68000", "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": "137000", "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": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "income_statement": { "revenue": 5141000, "cost_of_revenue": 3532000, "gross_profit": 1609000, "ebit": -9213000, "ebitda": -8360000, "pretax_income": -10743000, "tax_provision": null, "net_income": -10743000, "net_income_to_common": -10743000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4738000, "total_current_assets": 14049000, "total_assets": 60644000, "short_term_debt": 16443000, "long_term_debt": 4555000, "total_debt": 20998000, "total_liabilities": 52668000, "total_equity": 7976000, "shares_outstanding": 10494540, "goodwill_and_intangibles": 37737000 }, "cash_flow": { "operating_cash_flow": -2587000, "capital_expenditure": 97000, "free_cash_flow": -2490000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186519, "ticker_id": 8610, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9213000", "ebitda": "-8360000", "netIncome": "-10743000", "grossProfit": "1609000", "depreciation": "None", "totalRevenue": "5141000", "costOfRevenue": "3532000", "interestIncome": "0", "incomeBeforeTax": "-10743000", "interestExpense": "1530000", "operatingIncome": "-3990000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1530000", "nonInterestIncome": "None", "operatingExpenses": "5599000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "438000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "853000", "sellingGeneralAndAdministrative": "4127000", "netIncomeFromContinuingOperations": "-10743000" }, "balance": { "goodwill": "20639000", "inventory": "4544000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "60644000", "longTermDebt": "4555000", "shortTermDebt": "16443000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "17098000", "reportedCurrency": "USD", "retainedEarnings": "-238285000", "totalLiabilities": "52668000", "otherCurrentAssets": "2041000", "totalCurrentAssets": "14049000", "currentLongTermDebt": "16300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46595000", "currentAccountsPayable": "9358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21150000", "totalShareholderEquity": "7976000", "capitalLeaseObligations": "295000", "otherCurrentLiabilities": "6202000", "totalCurrentLiabilities": "36478000", "otherNonCurrentLiabilities": "3455000", "totalNonCurrentLiabilities": "16190000", "cashAndShortTermInvestments": "4738000", "commonStockSharesOutstanding": "10494540", "intangibleAssetsExcludingGoodwill": "17098000", "cashAndCashEquivalentsAtCarryingValue": "4738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10743000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-86000", "operatingCashflow": "-2587000", "capitalExpenditures": "97000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2714000", "cashflowFromInvestment": "4150000", "stockBasedCompensation": "394000", "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": "36000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5141000, "cost_of_revenue": 3532000, "gross_profit": 1609000, "research_and_development": 438000, "selling_general_admin": 4127000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9213000, "depreciation_amortisation": 853000, "ebitda": -8360000, "interest_expense": 1530000, "interest_income": null, "other_non_operating": null, "pretax_income": -10743000, "tax_provision": null, "effective_tax_rate": null, "net_income": -10743000, "net_income_continuing_ops": -10743000, "net_income_to_common": -10743000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4738000, "short_term_investments": null, "net_receivables": 2726000, "inventory": 4544000, "other_current_assets": null, "total_current_assets": 14049000, "net_ppe": null, "goodwill": 20639000, "intangible_assets": 17098000, "goodwill_and_intangibles": 37737000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 46595000, "total_assets": 60644000, "short_term_debt": 16443000, "accounts_payable": 9358000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36478000, "long_term_debt": 4555000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16190000, "total_liabilities": 52668000, "total_debt": 20998000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -238285000, "total_equity": 7976000, "shares_outstanding": 10494540, "operating_cash_flow": -2587000, "stock_based_compensation": 394000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4150000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2714000, "free_cash_flow": -2490000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9213000", "ebitda": "-8360000", "netIncome": "-10743000", "grossProfit": "1609000", "depreciation": "None", "totalRevenue": "5141000", "costOfRevenue": "3532000", "interestIncome": "0", "incomeBeforeTax": "-10743000", "interestExpense": "1530000", "operatingIncome": "-3990000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1530000", "nonInterestIncome": "None", "operatingExpenses": "5599000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "438000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "853000", "sellingGeneralAndAdministrative": "4127000", "netIncomeFromContinuingOperations": "-10743000" }, "balance": { "goodwill": "20639000", "inventory": "4544000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "60644000", "longTermDebt": "4555000", "shortTermDebt": "16443000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "17098000", "reportedCurrency": "USD", "retainedEarnings": "-238285000", "totalLiabilities": "52668000", "otherCurrentAssets": "2041000", "totalCurrentAssets": "14049000", "currentLongTermDebt": "16300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46595000", "currentAccountsPayable": "9358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21150000", "totalShareholderEquity": "7976000", "capitalLeaseObligations": "295000", "otherCurrentLiabilities": "6202000", "totalCurrentLiabilities": "36478000", "otherNonCurrentLiabilities": "3455000", "totalNonCurrentLiabilities": "16190000", "cashAndShortTermInvestments": "4738000", "commonStockSharesOutstanding": "10494540", "intangibleAssetsExcludingGoodwill": "17098000", "cashAndCashEquivalentsAtCarryingValue": "4738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10743000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-86000", "operatingCashflow": "-2587000", "capitalExpenditures": "97000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2714000", "cashflowFromInvestment": "4150000", "stockBasedCompensation": "394000", "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": "36000", "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": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "income_statement": { "revenue": 4140000, "cost_of_revenue": 3554000, "gross_profit": 586000, "ebit": -8446000, "ebitda": -7752000, "pretax_income": -9954000, "tax_provision": null, "net_income": -9954000, "net_income_to_common": -9954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 512000, "total_current_assets": 14703000, "total_assets": 46843000, "short_term_debt": 15895000, "long_term_debt": 4532000, "total_debt": 20427000, "total_liabilities": 40453000, "total_equity": 6390000, "shares_outstanding": 1395360, "goodwill_and_intangibles": 23408000 }, "cash_flow": { "operating_cash_flow": -2248000, "capital_expenditure": 228000, "free_cash_flow": -2020000, "dividends_paid": 708000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186520, "ticker_id": 8610, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8446000", "ebitda": "-7752000", "netIncome": "-9954000", "grossProfit": "586000", "depreciation": "None", "totalRevenue": "4140000", "costOfRevenue": "3554000", "interestIncome": "490000", "incomeBeforeTax": "-9954000", "interestExpense": "1510000", "operatingIncome": "-1689000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1020000", "nonInterestIncome": "None", "operatingExpenses": "2275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "464000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3554000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "694000", "sellingGeneralAndAdministrative": "464000", "netIncomeFromContinuingOperations": "-9956000" }, "balance": { "goodwill": "15545000", "inventory": "3748000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "46843000", "longTermDebt": "4532000", "shortTermDebt": "15895000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7863000", "reportedCurrency": "USD", "retainedEarnings": "-227542000", "totalLiabilities": "40453000", "otherCurrentAssets": "7829000", "totalCurrentAssets": "14703000", "currentLongTermDebt": "15736000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2614000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32140000", "currentAccountsPayable": "8981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20598000", "totalShareholderEquity": "6390000", "capitalLeaseObligations": "330000", "otherCurrentLiabilities": "5085000", "totalCurrentLiabilities": "31285000", "otherNonCurrentLiabilities": "1753000", "totalNonCurrentLiabilities": "9168000", "cashAndShortTermInvestments": "512000", "commonStockSharesOutstanding": "1395360", "intangibleAssetsExcludingGoodwill": "7863000", "cashAndCashEquivalentsAtCarryingValue": "512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9956000", "profitLoss": "None", "dividendPayout": "708000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "865000", "operatingCashflow": "-2248000", "capitalExpenditures": "228000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2371000", "cashflowFromInvestment": "-247000", "stockBasedCompensation": "-2214000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "708000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "694000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4140000, "cost_of_revenue": 3554000, "gross_profit": 586000, "research_and_development": 464000, "selling_general_admin": 464000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8446000, "depreciation_amortisation": 694000, "ebitda": -7752000, "interest_expense": 1510000, "interest_income": null, "other_non_operating": null, "pretax_income": -9954000, "tax_provision": null, "effective_tax_rate": null, "net_income": -9954000, "net_income_continuing_ops": -9956000, "net_income_to_common": -9954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 512000, "short_term_investments": null, "net_receivables": 2614000, "inventory": 3748000, "other_current_assets": null, "total_current_assets": 14703000, "net_ppe": null, "goodwill": 15545000, "intangible_assets": 7863000, "goodwill_and_intangibles": 23408000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32140000, "total_assets": 46843000, "short_term_debt": 15895000, "accounts_payable": 8981000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31285000, "long_term_debt": 4532000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9168000, "total_liabilities": 40453000, "total_debt": 20427000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -227542000, "total_equity": 6390000, "shares_outstanding": 1395360, "operating_cash_flow": -2248000, "stock_based_compensation": -2214000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 228000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -247000, "dividends_paid": 708000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2371000, "free_cash_flow": -2020000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8446000", "ebitda": "-7752000", "netIncome": "-9954000", "grossProfit": "586000", "depreciation": "None", "totalRevenue": "4140000", "costOfRevenue": "3554000", "interestIncome": "490000", "incomeBeforeTax": "-9954000", "interestExpense": "1510000", "operatingIncome": "-1689000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1020000", "nonInterestIncome": "None", "operatingExpenses": "2275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "464000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3554000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "694000", "sellingGeneralAndAdministrative": "464000", "netIncomeFromContinuingOperations": "-9956000" }, "balance": { "goodwill": "15545000", "inventory": "3748000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "46843000", "longTermDebt": "4532000", "shortTermDebt": "15895000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7863000", "reportedCurrency": "USD", "retainedEarnings": "-227542000", "totalLiabilities": "40453000", "otherCurrentAssets": "7829000", "totalCurrentAssets": "14703000", "currentLongTermDebt": "15736000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2614000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32140000", "currentAccountsPayable": "8981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20598000", "totalShareholderEquity": "6390000", "capitalLeaseObligations": "330000", "otherCurrentLiabilities": "5085000", "totalCurrentLiabilities": "31285000", "otherNonCurrentLiabilities": "1753000", "totalNonCurrentLiabilities": "9168000", "cashAndShortTermInvestments": "512000", "commonStockSharesOutstanding": "1395360", "intangibleAssetsExcludingGoodwill": "7863000", "cashAndCashEquivalentsAtCarryingValue": "512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9956000", "profitLoss": "None", "dividendPayout": "708000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "865000", "operatingCashflow": "-2248000", "capitalExpenditures": "228000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2371000", "cashflowFromInvestment": "-247000", "stockBasedCompensation": "-2214000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "708000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "694000", "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": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "income_statement": { "revenue": 4815000, "cost_of_revenue": 3990000, "gross_profit": 825000, "ebit": -1214000, "ebitda": 1919000, "pretax_income": -5231000, "tax_provision": null, "net_income": -5231000, "net_income_to_common": -5231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 845000, "total_current_assets": 17372000, "total_assets": 85438000, "short_term_debt": 12621000, "long_term_debt": 34006000, "total_debt": 46627000, "total_liabilities": 67981000, "total_equity": 17457000, "shares_outstanding": 168266, "goodwill_and_intangibles": 26235000 }, "cash_flow": { "operating_cash_flow": -2418000, "capital_expenditure": 2575000, "free_cash_flow": 157000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186522, "ticker_id": 8610, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1214000", "ebitda": "1919000", "netIncome": "-5231000", "grossProfit": "825000", "depreciation": "None", "totalRevenue": "4815000", "costOfRevenue": "3990000", "interestIncome": "675000", "incomeBeforeTax": "-5231000", "interestExpense": "4017000", "operatingIncome": "-6033000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3342000", "nonInterestIncome": "None", "operatingExpenses": "6858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "404000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3133000", "sellingGeneralAndAdministrative": "5994000", "netIncomeFromContinuingOperations": "-5231000" }, "balance": { "goodwill": "15144000", "inventory": "6173000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "85438000", "longTermDebt": "34006000", "shortTermDebt": "12621000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "11091000", "reportedCurrency": "USD", "retainedEarnings": "-217194000", "totalLiabilities": "67981000", "otherCurrentAssets": "1113000", "totalCurrentAssets": "17372000", "currentLongTermDebt": "12422000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68066000", "currentAccountsPayable": "8944000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "46815000", "totalShareholderEquity": "17457000", "capitalLeaseObligations": "386000", "otherCurrentLiabilities": "8852000", "totalCurrentLiabilities": "30808000", "otherNonCurrentLiabilities": "1895000", "totalNonCurrentLiabilities": "37172999", "cashAndShortTermInvestments": "845000", "commonStockSharesOutstanding": "168266", "intangibleAssetsExcludingGoodwill": "11091000", "cashAndCashEquivalentsAtCarryingValue": "845000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5231000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "138000", "operatingCashflow": "-2418000", "capitalExpenditures": "2575000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2944000", "cashflowFromInvestment": "-2523000", "stockBasedCompensation": "337000", "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": "766000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4815000, "cost_of_revenue": 3990000, "gross_profit": 825000, "research_and_development": 404000, "selling_general_admin": 5994000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1214000, "depreciation_amortisation": 3133000, "ebitda": 1919000, "interest_expense": 4017000, "interest_income": null, "other_non_operating": null, "pretax_income": -5231000, "tax_provision": null, "effective_tax_rate": null, "net_income": -5231000, "net_income_continuing_ops": -5231000, "net_income_to_common": -5231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 845000, "short_term_investments": null, "net_receivables": 9241000, "inventory": 6173000, "other_current_assets": null, "total_current_assets": 17372000, "net_ppe": null, "goodwill": 15144000, "intangible_assets": 11091000, "goodwill_and_intangibles": 26235000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 68066000, "total_assets": 85438000, "short_term_debt": 12621000, "accounts_payable": 8944000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30808000, "long_term_debt": 34006000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 37172999, "total_liabilities": 67981000, "total_debt": 46627000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -217194000, "total_equity": 17457000, "shares_outstanding": 168266, "operating_cash_flow": -2418000, "stock_based_compensation": 337000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2575000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2523000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2944000, "free_cash_flow": 157000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1214000", "ebitda": "1919000", "netIncome": "-5231000", "grossProfit": "825000", "depreciation": "None", "totalRevenue": "4815000", "costOfRevenue": "3990000", "interestIncome": "675000", "incomeBeforeTax": "-5231000", "interestExpense": "4017000", "operatingIncome": "-6033000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3342000", "nonInterestIncome": "None", "operatingExpenses": "6858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "404000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3133000", "sellingGeneralAndAdministrative": "5994000", "netIncomeFromContinuingOperations": "-5231000" }, "balance": { "goodwill": "15144000", "inventory": "6173000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "85438000", "longTermDebt": "34006000", "shortTermDebt": "12621000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "11091000", "reportedCurrency": "USD", "retainedEarnings": "-217194000", "totalLiabilities": "67981000", "otherCurrentAssets": "1113000", "totalCurrentAssets": "17372000", "currentLongTermDebt": "12422000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68066000", "currentAccountsPayable": "8944000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "46815000", "totalShareholderEquity": "17457000", "capitalLeaseObligations": "386000", "otherCurrentLiabilities": "8852000", "totalCurrentLiabilities": "30808000", "otherNonCurrentLiabilities": "1895000", "totalNonCurrentLiabilities": "37172999", "cashAndShortTermInvestments": "845000", "commonStockSharesOutstanding": "168266", "intangibleAssetsExcludingGoodwill": "11091000", "cashAndCashEquivalentsAtCarryingValue": "845000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5231000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "138000", "operatingCashflow": "-2418000", "capitalExpenditures": "2575000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2944000", "cashflowFromInvestment": "-2523000", "stockBasedCompensation": "337000", "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": "766000", "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": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "income_statement": { "revenue": 1219000, "cost_of_revenue": 1413000, "gross_profit": -194000, "ebit": 2310000, "ebitda": 3120000, "pretax_income": -2180000, "tax_provision": null, "net_income": -2180000, "net_income_to_common": -2180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 582000, "total_current_assets": 14956000, "total_assets": 86240000, "short_term_debt": 10106000, "long_term_debt": 45154000, "total_debt": 55260000, "total_liabilities": 69966000, "total_equity": 16274000, "shares_outstanding": 102214, "goodwill_and_intangibles": 66087000 }, "cash_flow": { "operating_cash_flow": -2198000, "capital_expenditure": 45276000, "free_cash_flow": 43078000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186523, "ticker_id": 8610, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2310000", "ebitda": "3120000", "netIncome": "-2180000", "grossProfit": "-194000", "depreciation": "None", "totalRevenue": "1219000", "costOfRevenue": "1413000", "interestIncome": "229000", "incomeBeforeTax": "-2180000", "interestExpense": "4490000", "operatingIncome": "-5824000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4261000", "nonInterestIncome": "None", "operatingExpenses": "5630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "779000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "810000", "sellingGeneralAndAdministrative": "4640000", "netIncomeFromContinuingOperations": "-2180000" }, "balance": { "goodwill": "13220000", "inventory": "2560000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "86240000", "longTermDebt": "45154000", "shortTermDebt": "10106000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "52867000", "reportedCurrency": "USD", "retainedEarnings": "-211963000", "totalLiabilities": "69966000", "otherCurrentAssets": "3892000", "totalCurrentAssets": "14956000", "currentLongTermDebt": "9979000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "71284000", "currentAccountsPayable": "4667000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "55398000", "totalShareholderEquity": "16274000", "capitalLeaseObligations": "265000", "otherCurrentLiabilities": "7267000", "totalCurrentLiabilities": "22206000", "otherNonCurrentLiabilities": "1878000", "totalNonCurrentLiabilities": "47760000", "cashAndShortTermInvestments": "582000", "commonStockSharesOutstanding": "102214", "intangibleAssetsExcludingGoodwill": "52867000", "cashAndCashEquivalentsAtCarryingValue": "582000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2179000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "372000", "operatingCashflow": "-2198000", "capitalExpenditures": "45276000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51533000", "cashflowFromInvestment": "-48776000", "stockBasedCompensation": "2803000", "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": "810000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1219000, "cost_of_revenue": 1413000, "gross_profit": -194000, "research_and_development": 779000, "selling_general_admin": 4640000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2310000, "depreciation_amortisation": 810000, "ebitda": 3120000, "interest_expense": 4490000, "interest_income": null, "other_non_operating": null, "pretax_income": -2180000, "tax_provision": null, "effective_tax_rate": null, "net_income": -2180000, "net_income_continuing_ops": -2180000, "net_income_to_common": -2180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 582000, "short_term_investments": null, "net_receivables": 7922000, "inventory": 2560000, "other_current_assets": null, "total_current_assets": 14956000, "net_ppe": null, "goodwill": 13220000, "intangible_assets": 52867000, "goodwill_and_intangibles": 66087000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 71284000, "total_assets": 86240000, "short_term_debt": 10106000, "accounts_payable": 4667000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22206000, "long_term_debt": 45154000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 47760000, "total_liabilities": 69966000, "total_debt": 55260000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -211963000, "total_equity": 16274000, "shares_outstanding": 102214, "operating_cash_flow": -2198000, "stock_based_compensation": 2803000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45276000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48776000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 51533000, "free_cash_flow": 43078000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2310000", "ebitda": "3120000", "netIncome": "-2180000", "grossProfit": "-194000", "depreciation": "None", "totalRevenue": "1219000", "costOfRevenue": "1413000", "interestIncome": "229000", "incomeBeforeTax": "-2180000", "interestExpense": "4490000", "operatingIncome": "-5824000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4261000", "nonInterestIncome": "None", "operatingExpenses": "5630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "779000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "810000", "sellingGeneralAndAdministrative": "4640000", "netIncomeFromContinuingOperations": "-2180000" }, "balance": { "goodwill": "13220000", "inventory": "2560000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "86240000", "longTermDebt": "45154000", "shortTermDebt": "10106000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "52867000", "reportedCurrency": "USD", "retainedEarnings": "-211963000", "totalLiabilities": "69966000", "otherCurrentAssets": "3892000", "totalCurrentAssets": "14956000", "currentLongTermDebt": "9979000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "71284000", "currentAccountsPayable": "4667000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "55398000", "totalShareholderEquity": "16274000", "capitalLeaseObligations": "265000", "otherCurrentLiabilities": "7267000", "totalCurrentLiabilities": "22206000", "otherNonCurrentLiabilities": "1878000", "totalNonCurrentLiabilities": "47760000", "cashAndShortTermInvestments": "582000", "commonStockSharesOutstanding": "102214", "intangibleAssetsExcludingGoodwill": "52867000", "cashAndCashEquivalentsAtCarryingValue": "582000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2179000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "372000", "operatingCashflow": "-2198000", "capitalExpenditures": "45276000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51533000", "cashflowFromInvestment": "-48776000", "stockBasedCompensation": "2803000", "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": "810000", "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": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "income_statement": { "revenue": 1356000, "cost_of_revenue": 1660000, "gross_profit": -304000, "ebit": -4839000, "ebitda": -3927000, "pretax_income": -6603000, "tax_provision": null, "net_income": -6603000, "net_income_to_common": -6603000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2207000, "total_current_assets": 11444000, "total_assets": 37816000, "short_term_debt": 9215000, "long_term_debt": 1883000, "total_debt": 11098000, "total_liabilities": 24060000, "total_equity": 13756000, "shares_outstanding": 380411, "goodwill_and_intangibles": 21221000 }, "cash_flow": { "operating_cash_flow": -3545000, "capital_expenditure": 166000, "free_cash_flow": -3379000, "dividends_paid": 225000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186524, "ticker_id": 8610, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4839000", "ebitda": "-3927000", "netIncome": "-6603000", "grossProfit": "-304000", "depreciation": "None", "totalRevenue": "1356000", "costOfRevenue": "1660000", "interestIncome": "158000", "incomeBeforeTax": "-6603000", "interestExpense": "1764000", "operatingIncome": "-6312000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1606000", "nonInterestIncome": "None", "operatingExpenses": "6008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1271000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1660000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "912000", "sellingGeneralAndAdministrative": "4487000", "netIncomeFromContinuingOperations": "-6603000" }, "balance": { "goodwill": "13220000", "inventory": "3186000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "37816000", "longTermDebt": "1883000", "shortTermDebt": "9215000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "8001000", "reportedCurrency": "USD", "retainedEarnings": "-209388000", "totalLiabilities": "24060000", "otherCurrentAssets": "1755000", "totalCurrentAssets": "11444000", "currentLongTermDebt": "9021000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26372000", "currentAccountsPayable": "7698000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11252000", "totalShareholderEquity": "13756000", "capitalLeaseObligations": "348000", "otherCurrentLiabilities": "4079000", "totalCurrentLiabilities": "21256000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2804000", "cashAndShortTermInvestments": "2207000", "commonStockSharesOutstanding": "380411", "intangibleAssetsExcludingGoodwill": "8001000", "cashAndCashEquivalentsAtCarryingValue": "2207000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6603000", "profitLoss": "None", "dividendPayout": "225000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "391000", "operatingCashflow": "-3545000", "capitalExpenditures": "166000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7771000", "cashflowFromInvestment": "-2191000", "stockBasedCompensation": "2089000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "225000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "912000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1356000, "cost_of_revenue": 1660000, "gross_profit": -304000, "research_and_development": 1271000, "selling_general_admin": 4487000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4839000, "depreciation_amortisation": 912000, "ebitda": -3927000, "interest_expense": 1764000, "interest_income": null, "other_non_operating": null, "pretax_income": -6603000, "tax_provision": null, "effective_tax_rate": null, "net_income": -6603000, "net_income_continuing_ops": -6603000, "net_income_to_common": -6603000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2207000, "short_term_investments": null, "net_receivables": 4296000, "inventory": 3186000, "other_current_assets": null, "total_current_assets": 11444000, "net_ppe": null, "goodwill": 13220000, "intangible_assets": 8001000, "goodwill_and_intangibles": 21221000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26372000, "total_assets": 37816000, "short_term_debt": 9215000, "accounts_payable": 7698000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21256000, "long_term_debt": 1883000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2804000, "total_liabilities": 24060000, "total_debt": 11098000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -209388000, "total_equity": 13756000, "shares_outstanding": 380411, "operating_cash_flow": -3545000, "stock_based_compensation": 2089000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 166000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2191000, "dividends_paid": 225000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7771000, "free_cash_flow": -3379000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4839000", "ebitda": "-3927000", "netIncome": "-6603000", "grossProfit": "-304000", "depreciation": "None", "totalRevenue": "1356000", "costOfRevenue": "1660000", "interestIncome": "158000", "incomeBeforeTax": "-6603000", "interestExpense": "1764000", "operatingIncome": "-6312000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1606000", "nonInterestIncome": "None", "operatingExpenses": "6008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1271000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1660000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "912000", "sellingGeneralAndAdministrative": "4487000", "netIncomeFromContinuingOperations": "-6603000" }, "balance": { "goodwill": "13220000", "inventory": "3186000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "37816000", "longTermDebt": "1883000", "shortTermDebt": "9215000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "8001000", "reportedCurrency": "USD", "retainedEarnings": "-209388000", "totalLiabilities": "24060000", "otherCurrentAssets": "1755000", "totalCurrentAssets": "11444000", "currentLongTermDebt": "9021000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26372000", "currentAccountsPayable": "7698000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11252000", "totalShareholderEquity": "13756000", "capitalLeaseObligations": "348000", "otherCurrentLiabilities": "4079000", "totalCurrentLiabilities": "21256000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2804000", "cashAndShortTermInvestments": "2207000", "commonStockSharesOutstanding": "380411", "intangibleAssetsExcludingGoodwill": "8001000", "cashAndCashEquivalentsAtCarryingValue": "2207000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6603000", "profitLoss": "None", "dividendPayout": "225000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "391000", "operatingCashflow": "-3545000", "capitalExpenditures": "166000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7771000", "cashflowFromInvestment": "-2191000", "stockBasedCompensation": "2089000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "225000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "912000", "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": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "income_statement": { "revenue": 2383000, "cost_of_revenue": 2793000, "gross_profit": -410000, "ebit": -4785000, "ebitda": -3764000, "pretax_income": -5762000, "tax_provision": -5762000, "net_income": -5762000, "net_income_to_common": -5762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138000, "total_current_assets": 8218000, "total_assets": 34170000, "short_term_debt": 11580000, "long_term_debt": null, "total_debt": 11580000, "total_liabilities": 27055000, "total_equity": 7115000, "shares_outstanding": 794054, "goodwill_and_intangibles": 19326000 }, "cash_flow": { "operating_cash_flow": -5903000, "capital_expenditure": 0, "free_cash_flow": -5903000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186525, "ticker_id": 8610, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4785000", "ebitda": "-3764000", "netIncome": "-5762000", "grossProfit": "-410000", "depreciation": "None", "totalRevenue": "2383000", "costOfRevenue": "2793000", "interestIncome": "None", "incomeBeforeTax": "-5762000", "interestExpense": "977000", "operatingIncome": "-4109000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-5762000", "reportedCurrency": "USD", "netInterestIncome": "-977000", "nonInterestIncome": "None", "operatingExpenses": "3699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "279000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2793000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1021000", "sellingGeneralAndAdministrative": "2901000", "netIncomeFromContinuingOperations": "-5762000" }, "balance": { "goodwill": "13220000", "inventory": "3868000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "34170000", "longTermDebt": "None", "shortTermDebt": "11580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6106000", "reportedCurrency": "USD", "retainedEarnings": "-202586000", "totalLiabilities": "27055000", "otherCurrentAssets": "2347000", "totalCurrentAssets": "8218000", "currentLongTermDebt": "11319000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25952000", "currentAccountsPayable": "11169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11750000", "totalShareholderEquity": "7115000", "capitalLeaseObligations": "431000", "otherCurrentLiabilities": "4048000", "totalCurrentLiabilities": "26881000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "174000", "cashAndShortTermInvestments": "138000", "commonStockSharesOutstanding": "794054", "intangibleAssetsExcludingGoodwill": "6106000", "cashAndCashEquivalentsAtCarryingValue": "138000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5762000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "891000", "operatingCashflow": "-5903000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3392000", "cashflowFromInvestment": "None", "stockBasedCompensation": "804000", "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": "1021000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2383000, "cost_of_revenue": 2793000, "gross_profit": -410000, "research_and_development": 279000, "selling_general_admin": 2901000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4785000, "depreciation_amortisation": 1021000, "ebitda": -3764000, "interest_expense": 977000, "interest_income": null, "other_non_operating": null, "pretax_income": -5762000, "tax_provision": -5762000, "effective_tax_rate": null, "net_income": -5762000, "net_income_continuing_ops": -5762000, "net_income_to_common": -5762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138000, "short_term_investments": null, "net_receivables": 1865000, "inventory": 3868000, "other_current_assets": null, "total_current_assets": 8218000, "net_ppe": null, "goodwill": 13220000, "intangible_assets": 6106000, "goodwill_and_intangibles": 19326000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25952000, "total_assets": 34170000, "short_term_debt": 11580000, "accounts_payable": 11169000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26881000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 174000, "total_liabilities": 27055000, "total_debt": 11580000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -202586000, "total_equity": 7115000, "shares_outstanding": 794054, "operating_cash_flow": -5903000, "stock_based_compensation": 804000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3392000, "free_cash_flow": -5903000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4785000", "ebitda": "-3764000", "netIncome": "-5762000", "grossProfit": "-410000", "depreciation": "None", "totalRevenue": "2383000", "costOfRevenue": "2793000", "interestIncome": "None", "incomeBeforeTax": "-5762000", "interestExpense": "977000", "operatingIncome": "-4109000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-5762000", "reportedCurrency": "USD", "netInterestIncome": "-977000", "nonInterestIncome": "None", "operatingExpenses": "3699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "279000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2793000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1021000", "sellingGeneralAndAdministrative": "2901000", "netIncomeFromContinuingOperations": "-5762000" }, "balance": { "goodwill": "13220000", "inventory": "3868000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "34170000", "longTermDebt": "None", "shortTermDebt": "11580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6106000", "reportedCurrency": "USD", "retainedEarnings": "-202586000", "totalLiabilities": "27055000", "otherCurrentAssets": "2347000", "totalCurrentAssets": "8218000", "currentLongTermDebt": "11319000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25952000", "currentAccountsPayable": "11169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11750000", "totalShareholderEquity": "7115000", "capitalLeaseObligations": "431000", "otherCurrentLiabilities": "4048000", "totalCurrentLiabilities": "26881000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "174000", "cashAndShortTermInvestments": "138000", "commonStockSharesOutstanding": "794054", "intangibleAssetsExcludingGoodwill": "6106000", "cashAndCashEquivalentsAtCarryingValue": "138000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5762000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "891000", "operatingCashflow": "-5903000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3392000", "cashflowFromInvestment": "None", "stockBasedCompensation": "804000", "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": "1021000", "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": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "income_statement": { "revenue": 2014000, "cost_of_revenue": 2302000, "gross_profit": -288000, "ebit": -5310000, "ebitda": -3921000, "pretax_income": -7141000, "tax_provision": null, "net_income": -7141000, "net_income_to_common": -7141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2269000, "total_current_assets": 10240000, "total_assets": 37753000, "short_term_debt": 10384000, "long_term_debt": 3996000, "total_debt": 14380000, "total_liabilities": 31961000, "total_equity": 5792000, "shares_outstanding": 60866, "goodwill_and_intangibles": 20703000 }, "cash_flow": { "operating_cash_flow": -3749000, "capital_expenditure": 0, "free_cash_flow": -3749000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186527, "ticker_id": 8610, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5310000", "ebitda": "-3921000", "netIncome": "-7141000", "grossProfit": "-288000", "depreciation": "None", "totalRevenue": "2014000", "costOfRevenue": "2302000", "interestIncome": "0", "incomeBeforeTax": "-7141000", "interestExpense": "1831000", "operatingIncome": "-7754000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1831000", "nonInterestIncome": "None", "operatingExpenses": "7466000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2212000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2302000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1389000", "sellingGeneralAndAdministrative": "5060000", "netIncomeFromContinuingOperations": "-7141000" }, "balance": { "goodwill": "13519000", "inventory": "4773000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "37753000", "longTermDebt": "3996000", "shortTermDebt": "10384000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "7184000", "reportedCurrency": "USD", "retainedEarnings": "-196621000", "totalLiabilities": "31961000", "otherCurrentAssets": "2215000", "totalCurrentAssets": "10240000", "currentLongTermDebt": "10082000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "983000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27513000", "currentAccountsPayable": "12880000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14590000", "totalShareholderEquity": "5792000", "capitalLeaseObligations": "512000", "otherCurrentLiabilities": "3174000", "totalCurrentLiabilities": "26549000", "otherNonCurrentLiabilities": "1050000", "totalNonCurrentLiabilities": "5412000", "cashAndShortTermInvestments": "2269000", "commonStockSharesOutstanding": "60866", "intangibleAssetsExcludingGoodwill": "7184000", "cashAndCashEquivalentsAtCarryingValue": "2269000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7141000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "511000", "operatingCashflow": "-3749000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6274000", "cashflowFromInvestment": "None", "stockBasedCompensation": "3157000", "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": "1389000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2014000, "cost_of_revenue": 2302000, "gross_profit": -288000, "research_and_development": 2212000, "selling_general_admin": 5060000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5310000, "depreciation_amortisation": 1389000, "ebitda": -3921000, "interest_expense": 1831000, "interest_income": null, "other_non_operating": null, "pretax_income": -7141000, "tax_provision": null, "effective_tax_rate": null, "net_income": -7141000, "net_income_continuing_ops": -7141000, "net_income_to_common": -7141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2269000, "short_term_investments": null, "net_receivables": 983000, "inventory": 4773000, "other_current_assets": null, "total_current_assets": 10240000, "net_ppe": null, "goodwill": 13519000, "intangible_assets": 7184000, "goodwill_and_intangibles": 20703000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27513000, "total_assets": 37753000, "short_term_debt": 10384000, "accounts_payable": 12880000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26549000, "long_term_debt": 3996000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5412000, "total_liabilities": 31961000, "total_debt": 14380000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -196621000, "total_equity": 5792000, "shares_outstanding": 60866, "operating_cash_flow": -3749000, "stock_based_compensation": 3157000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6274000, "free_cash_flow": -3749000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5310000", "ebitda": "-3921000", "netIncome": "-7141000", "grossProfit": "-288000", "depreciation": "None", "totalRevenue": "2014000", "costOfRevenue": "2302000", "interestIncome": "0", "incomeBeforeTax": "-7141000", "interestExpense": "1831000", "operatingIncome": "-7754000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1831000", "nonInterestIncome": "None", "operatingExpenses": "7466000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2212000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2302000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1389000", "sellingGeneralAndAdministrative": "5060000", "netIncomeFromContinuingOperations": "-7141000" }, "balance": { "goodwill": "13519000", "inventory": "4773000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "37753000", "longTermDebt": "3996000", "shortTermDebt": "10384000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "7184000", "reportedCurrency": "USD", "retainedEarnings": "-196621000", "totalLiabilities": "31961000", "otherCurrentAssets": "2215000", "totalCurrentAssets": "10240000", "currentLongTermDebt": "10082000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "983000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27513000", "currentAccountsPayable": "12880000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14590000", "totalShareholderEquity": "5792000", "capitalLeaseObligations": "512000", "otherCurrentLiabilities": "3174000", "totalCurrentLiabilities": "26549000", "otherNonCurrentLiabilities": "1050000", "totalNonCurrentLiabilities": "5412000", "cashAndShortTermInvestments": "2269000", "commonStockSharesOutstanding": "60866", "intangibleAssetsExcludingGoodwill": "7184000", "cashAndCashEquivalentsAtCarryingValue": "2269000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7141000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "511000", "operatingCashflow": "-3749000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6274000", "cashflowFromInvestment": "None", "stockBasedCompensation": "3157000", "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": "1389000", "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": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "income_statement": { "revenue": 621000, "cost_of_revenue": 1501000, "gross_profit": -880000, "ebit": -7718000, "ebitda": -5944000, "pretax_income": -10637000, "tax_provision": null, "net_income": -10637000, "net_income_to_common": -10637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156000, "total_current_assets": 8270000, "total_assets": 37765000, "short_term_debt": 17519000, "long_term_debt": null, "total_debt": 17519000, "total_liabilities": 37352000, "total_equity": 413000, "shares_outstanding": 60866, "goodwill_and_intangibles": 22025000 }, "cash_flow": { "operating_cash_flow": -2275000, "capital_expenditure": 263000, "free_cash_flow": -2012000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186528, "ticker_id": 8610, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7718000", "ebitda": "-5944000", "netIncome": "-10637000", "grossProfit": "-880000", "depreciation": "None", "totalRevenue": "621000", "costOfRevenue": "1501000", "interestIncome": "0", "incomeBeforeTax": "-10637000", "interestExpense": "2919000", "operatingIncome": "-7882000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2919000", "nonInterestIncome": "None", "operatingExpenses": "7002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2474000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1501000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1774000", "sellingGeneralAndAdministrative": "4416000", "netIncomeFromContinuingOperations": "-10637000" }, "balance": { "goodwill": "13551000", "inventory": "5373000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "37765000", "longTermDebt": "None", "shortTermDebt": "17519000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "8474000", "reportedCurrency": "USD", "retainedEarnings": "-188942000", "totalLiabilities": "37352000", "otherCurrentAssets": "2018000", "totalCurrentAssets": "8270000", "currentLongTermDebt": "17192000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29495000", "currentAccountsPayable": "13604000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17784000", "totalShareholderEquity": "413000", "capitalLeaseObligations": "592000", "otherCurrentLiabilities": "3765000", "totalCurrentLiabilities": "35599000", "otherNonCurrentLiabilities": "1350000", "totalNonCurrentLiabilities": "1753000", "cashAndShortTermInvestments": "156000", "commonStockSharesOutstanding": "60866", "intangibleAssetsExcludingGoodwill": "8474000", "cashAndCashEquivalentsAtCarryingValue": "156000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10637000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "303000", "operatingCashflow": "-2275000", "capitalExpenditures": "263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2132000", "cashflowFromInvestment": "303000", "stockBasedCompensation": "2925000", "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": "1828000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 621000, "cost_of_revenue": 1501000, "gross_profit": -880000, "research_and_development": 2474000, "selling_general_admin": 4416000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7718000, "depreciation_amortisation": 1774000, "ebitda": -5944000, "interest_expense": 2919000, "interest_income": null, "other_non_operating": null, "pretax_income": -10637000, "tax_provision": null, "effective_tax_rate": null, "net_income": -10637000, "net_income_continuing_ops": -10637000, "net_income_to_common": -10637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 156000, "short_term_investments": null, "net_receivables": 723000, "inventory": 5373000, "other_current_assets": null, "total_current_assets": 8270000, "net_ppe": null, "goodwill": 13551000, "intangible_assets": 8474000, "goodwill_and_intangibles": 22025000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29495000, "total_assets": 37765000, "short_term_debt": 17519000, "accounts_payable": 13604000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35599000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1753000, "total_liabilities": 37352000, "total_debt": 17519000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -188942000, "total_equity": 413000, "shares_outstanding": 60866, "operating_cash_flow": -2275000, "stock_based_compensation": 2925000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 263000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 303000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2132000, "free_cash_flow": -2012000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7718000", "ebitda": "-5944000", "netIncome": "-10637000", "grossProfit": "-880000", "depreciation": "None", "totalRevenue": "621000", "costOfRevenue": "1501000", "interestIncome": "0", "incomeBeforeTax": "-10637000", "interestExpense": "2919000", "operatingIncome": "-7882000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2919000", "nonInterestIncome": "None", "operatingExpenses": "7002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2474000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1501000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1774000", "sellingGeneralAndAdministrative": "4416000", "netIncomeFromContinuingOperations": "-10637000" }, "balance": { "goodwill": "13551000", "inventory": "5373000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "37765000", "longTermDebt": "None", "shortTermDebt": "17519000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "8474000", "reportedCurrency": "USD", "retainedEarnings": "-188942000", "totalLiabilities": "37352000", "otherCurrentAssets": "2018000", "totalCurrentAssets": "8270000", "currentLongTermDebt": "17192000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29495000", "currentAccountsPayable": "13604000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17784000", "totalShareholderEquity": "413000", "capitalLeaseObligations": "592000", "otherCurrentLiabilities": "3765000", "totalCurrentLiabilities": "35599000", "otherNonCurrentLiabilities": "1350000", "totalNonCurrentLiabilities": "1753000", "cashAndShortTermInvestments": "156000", "commonStockSharesOutstanding": "60866", "intangibleAssetsExcludingGoodwill": "8474000", "cashAndCashEquivalentsAtCarryingValue": "156000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10637000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "303000", "operatingCashflow": "-2275000", "capitalExpenditures": "263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2132000", "cashflowFromInvestment": "303000", "stockBasedCompensation": "2925000", "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": "1828000", "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": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "income_statement": { "revenue": 363000, "cost_of_revenue": 1563000, "gross_profit": -1200000, "ebit": -9394000, "ebitda": -7506000, "pretax_income": -11394000, "tax_provision": 1583000, "net_income": -11394000, "net_income_to_common": -11394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -670000, "total_current_assets": 8879000, "total_assets": 39564000, "short_term_debt": 19368000, "long_term_debt": null, "total_debt": 19368000, "total_liabilities": 42506000, "total_equity": -2942000, "shares_outstanding": 42486, "goodwill_and_intangibles": 24609000 }, "cash_flow": { "operating_cash_flow": -2959000, "capital_expenditure": 263000, "free_cash_flow": -2696000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186529, "ticker_id": 8610, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9394000", "ebitda": "-7506000", "netIncome": "-11394000", "grossProfit": "-1200000", "depreciation": "None", "totalRevenue": "363000", "costOfRevenue": "1563000", "interestIncome": "0", "incomeBeforeTax": "-11394000", "interestExpense": "2000000", "operatingIncome": "-9441000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1583000", "reportedCurrency": "USD", "netInterestIncome": "-2000000", "nonInterestIncome": "None", "operatingExpenses": "8241000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2023000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1563000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1888000", "sellingGeneralAndAdministrative": "5962000", "netIncomeFromContinuingOperations": "-11394000" }, "balance": { "goodwill": "13231000", "inventory": "6074000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "39564000", "longTermDebt": "None", "shortTermDebt": "19368000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "11378000", "reportedCurrency": "USD", "retainedEarnings": "-178305000", "totalLiabilities": "42506000", "otherCurrentAssets": "2092000", "totalCurrentAssets": "8879000", "currentLongTermDebt": "19046000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "713000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30685000", "currentAccountsPayable": "13251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19716000", "totalShareholderEquity": "-2942000", "capitalLeaseObligations": "670000", "otherCurrentLiabilities": "5340000", "totalCurrentLiabilities": "38533000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3973000", "cashAndShortTermInvestments": "-670000", "commonStockSharesOutstanding": "42486", "intangibleAssetsExcludingGoodwill": "11378000", "cashAndCashEquivalentsAtCarryingValue": "-670000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11394000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-130000", "operatingCashflow": "-2959000", "capitalExpenditures": "263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4615000", "cashflowFromInvestment": "-1710000", "stockBasedCompensation": "3366000", "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": "1888000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 363000, "cost_of_revenue": 1563000, "gross_profit": -1200000, "research_and_development": 2023000, "selling_general_admin": 5962000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9394000, "depreciation_amortisation": 1888000, "ebitda": -7506000, "interest_expense": 2000000, "interest_income": null, "other_non_operating": null, "pretax_income": -11394000, "tax_provision": 1583000, "effective_tax_rate": null, "net_income": -11394000, "net_income_continuing_ops": -11394000, "net_income_to_common": -11394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": -670000, "short_term_investments": null, "net_receivables": 713000, "inventory": 6074000, "other_current_assets": null, "total_current_assets": 8879000, "net_ppe": null, "goodwill": 13231000, "intangible_assets": 11378000, "goodwill_and_intangibles": 24609000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30685000, "total_assets": 39564000, "short_term_debt": 19368000, "accounts_payable": 13251000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38533000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3973000, "total_liabilities": 42506000, "total_debt": 19368000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -178305000, "total_equity": -2942000, "shares_outstanding": 42486, "operating_cash_flow": -2959000, "stock_based_compensation": 3366000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 263000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1710000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4615000, "free_cash_flow": -2696000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9394000", "ebitda": "-7506000", "netIncome": "-11394000", "grossProfit": "-1200000", "depreciation": "None", "totalRevenue": "363000", "costOfRevenue": "1563000", "interestIncome": "0", "incomeBeforeTax": "-11394000", "interestExpense": "2000000", "operatingIncome": "-9441000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1583000", "reportedCurrency": "USD", "netInterestIncome": "-2000000", "nonInterestIncome": "None", "operatingExpenses": "8241000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2023000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1563000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1888000", "sellingGeneralAndAdministrative": "5962000", "netIncomeFromContinuingOperations": "-11394000" }, "balance": { "goodwill": "13231000", "inventory": "6074000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "39564000", "longTermDebt": "None", "shortTermDebt": "19368000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "11378000", "reportedCurrency": "USD", "retainedEarnings": "-178305000", "totalLiabilities": "42506000", "otherCurrentAssets": "2092000", "totalCurrentAssets": "8879000", "currentLongTermDebt": "19046000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "713000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30685000", "currentAccountsPayable": "13251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19716000", "totalShareholderEquity": "-2942000", "capitalLeaseObligations": "670000", "otherCurrentLiabilities": "5340000", "totalCurrentLiabilities": "38533000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3973000", "cashAndShortTermInvestments": "-670000", "commonStockSharesOutstanding": "42486", "intangibleAssetsExcludingGoodwill": "11378000", "cashAndCashEquivalentsAtCarryingValue": "-670000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11394000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-130000", "operatingCashflow": "-2959000", "capitalExpenditures": "263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4615000", "cashflowFromInvestment": "-1710000", "stockBasedCompensation": "3366000", "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": "1888000", "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": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "income_statement": { "revenue": 183000, "cost_of_revenue": 1800000, "gross_profit": -1617000, "ebit": -11257000, "ebitda": null, "pretax_income": -11402000, "tax_provision": null, "net_income": -11402000, "net_income_to_common": -11402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 5356000, "total_assets": 16802000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 22354000, "total_equity": -5552000, "shares_outstanding": 3548, "goodwill_and_intangibles": 5150000 }, "cash_flow": { "operating_cash_flow": -1866000, "capital_expenditure": 275000, "free_cash_flow": -1591000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186530, "ticker_id": 8610, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-11402000", "grossProfit": "-1617000", "depreciation": "None", "totalRevenue": "183000", "costOfRevenue": "1800000", "interestIncome": "None", "incomeBeforeTax": "-11402000", "interestExpense": "206000", "operatingIncome": "-11257000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-206000", "nonInterestIncome": "None", "operatingExpenses": "11440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2248000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "7392000", "netIncomeFromContinuingOperations": "-11402000" }, "balance": { "goodwill": "0", "inventory": "2607000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "16802000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5150000", "reportedCurrency": "USD", "retainedEarnings": "-166911000", "totalLiabilities": "22354000", "otherCurrentAssets": "None", "totalCurrentAssets": "5356000", "currentLongTermDebt": "9806000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11446000", "currentAccountsPayable": "10562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-5552000", "capitalLeaseObligations": "283000", "otherCurrentLiabilities": "122000", "totalCurrentLiabilities": "21534000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "820000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "3548", "intangibleAssetsExcludingGoodwill": "5150000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11402000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1349000", "operatingCashflow": "-1866000", "capitalExpenditures": "275000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2449000", "cashflowFromInvestment": "None", "stockBasedCompensation": "6170000", "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": "1674000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 183000, "cost_of_revenue": 1800000, "gross_profit": -1617000, "research_and_development": 2248000, "selling_general_admin": 7392000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11257000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 206000, "interest_income": null, "other_non_operating": null, "pretax_income": -11402000, "tax_provision": null, "effective_tax_rate": null, "net_income": -11402000, "net_income_continuing_ops": -11402000, "net_income_to_common": -11402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": 1000, "inventory": 2607000, "other_current_assets": null, "total_current_assets": 5356000, "net_ppe": null, "goodwill": 0, "intangible_assets": 5150000, "goodwill_and_intangibles": 5150000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11446000, "total_assets": 16802000, "short_term_debt": null, "accounts_payable": 10562000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21534000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 820000, "total_liabilities": 22354000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -166911000, "total_equity": -5552000, "shares_outstanding": 3548, "operating_cash_flow": -1866000, "stock_based_compensation": 6170000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 275000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2449000, "free_cash_flow": -1591000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-11402000", "grossProfit": "-1617000", "depreciation": "None", "totalRevenue": "183000", "costOfRevenue": "1800000", "interestIncome": "None", "incomeBeforeTax": "-11402000", "interestExpense": "206000", "operatingIncome": "-11257000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-206000", "nonInterestIncome": "None", "operatingExpenses": "11440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2248000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "7392000", "netIncomeFromContinuingOperations": "-11402000" }, "balance": { "goodwill": "0", "inventory": "2607000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "16802000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5150000", "reportedCurrency": "USD", "retainedEarnings": "-166911000", "totalLiabilities": "22354000", "otherCurrentAssets": "None", "totalCurrentAssets": "5356000", "currentLongTermDebt": "9806000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11446000", "currentAccountsPayable": "10562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-5552000", "capitalLeaseObligations": "283000", "otherCurrentLiabilities": "122000", "totalCurrentLiabilities": "21534000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "820000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "3548", "intangibleAssetsExcludingGoodwill": "5150000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11402000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1349000", "operatingCashflow": "-1866000", "capitalExpenditures": "275000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2449000", "cashflowFromInvestment": "None", "stockBasedCompensation": "6170000", "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": "1674000", "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": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "income_statement": { "revenue": 306000, "cost_of_revenue": 1429000, "gross_profit": -1123000, "ebit": -10254000, "ebitda": -8558000, "pretax_income": -10408000, "tax_provision": -25000, "net_income": -10408000, "net_income_to_common": -10408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30000, "total_current_assets": 5722000, "total_assets": 18271000, "short_term_debt": 7357000, "long_term_debt": null, "total_debt": 7357000, "total_liabilities": 18545000, "total_equity": -274000, "shares_outstanding": 35466, "goodwill_and_intangibles": 5681000 }, "cash_flow": { "operating_cash_flow": -2361000, "capital_expenditure": 278000, "free_cash_flow": -2083000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186532, "ticker_id": 8610, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10254000", "ebitda": "-8558000", "netIncome": "-10408000", "grossProfit": "-1123000", "depreciation": "None", "totalRevenue": "306000", "costOfRevenue": "1429000", "interestIncome": "None", "incomeBeforeTax": "-10408000", "interestExpense": "154000", "operatingIncome": "-10075000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-25000", "reportedCurrency": "USD", "netInterestIncome": "-154000", "nonInterestIncome": "None", "operatingExpenses": "8952000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2357000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1429000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1696000", "sellingGeneralAndAdministrative": "6313000", "netIncomeFromContinuingOperations": "-10408000" }, "balance": { "goodwill": "None", "inventory": "1443000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "18271000", "longTermDebt": "None", "shortTermDebt": "7357000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "5681000", "reportedCurrency": "USD", "retainedEarnings": "-155509000", "totalLiabilities": "18545000", "otherCurrentAssets": "3798000", "totalCurrentAssets": "5722000", "currentLongTermDebt": "7304000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "451000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12549000", "currentAccountsPayable": "8921000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7600000", "totalShareholderEquity": "-274000", "capitalLeaseObligations": "296000", "otherCurrentLiabilities": "1899000", "totalCurrentLiabilities": "18302000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "243000", "cashAndShortTermInvestments": "30000", "commonStockSharesOutstanding": "35466", "intangibleAssetsExcludingGoodwill": "5681000", "cashAndCashEquivalentsAtCarryingValue": "30000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10408000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "220000", "operatingCashflow": "-2361000", "capitalExpenditures": "278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "969000", "cashflowFromInvestment": "-278000", "stockBasedCompensation": "4835000", "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": "1696000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 306000, "cost_of_revenue": 1429000, "gross_profit": -1123000, "research_and_development": 2357000, "selling_general_admin": 6313000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10254000, "depreciation_amortisation": 1696000, "ebitda": -8558000, "interest_expense": 154000, "interest_income": null, "other_non_operating": null, "pretax_income": -10408000, "tax_provision": -25000, "effective_tax_rate": null, "net_income": -10408000, "net_income_continuing_ops": -10408000, "net_income_to_common": -10408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30000, "short_term_investments": null, "net_receivables": 451000, "inventory": 1443000, "other_current_assets": null, "total_current_assets": 5722000, "net_ppe": null, "goodwill": null, "intangible_assets": 5681000, "goodwill_and_intangibles": 5681000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12549000, "total_assets": 18271000, "short_term_debt": 7357000, "accounts_payable": 8921000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18302000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 243000, "total_liabilities": 18545000, "total_debt": 7357000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -155509000, "total_equity": -274000, "shares_outstanding": 35466, "operating_cash_flow": -2361000, "stock_based_compensation": 4835000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 278000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -278000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 969000, "free_cash_flow": -2083000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10254000", "ebitda": "-8558000", "netIncome": "-10408000", "grossProfit": "-1123000", "depreciation": "None", "totalRevenue": "306000", "costOfRevenue": "1429000", "interestIncome": "None", "incomeBeforeTax": "-10408000", "interestExpense": "154000", "operatingIncome": "-10075000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-25000", "reportedCurrency": "USD", "netInterestIncome": "-154000", "nonInterestIncome": "None", "operatingExpenses": "8952000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2357000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1429000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1696000", "sellingGeneralAndAdministrative": "6313000", "netIncomeFromContinuingOperations": "-10408000" }, "balance": { "goodwill": "None", "inventory": "1443000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "18271000", "longTermDebt": "None", "shortTermDebt": "7357000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "5681000", "reportedCurrency": "USD", "retainedEarnings": "-155509000", "totalLiabilities": "18545000", "otherCurrentAssets": "3798000", "totalCurrentAssets": "5722000", "currentLongTermDebt": "7304000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "451000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12549000", "currentAccountsPayable": "8921000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7600000", "totalShareholderEquity": "-274000", "capitalLeaseObligations": "296000", "otherCurrentLiabilities": "1899000", "totalCurrentLiabilities": "18302000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "243000", "cashAndShortTermInvestments": "30000", "commonStockSharesOutstanding": "35466", "intangibleAssetsExcludingGoodwill": "5681000", "cashAndCashEquivalentsAtCarryingValue": "30000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10408000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "220000", "operatingCashflow": "-2361000", "capitalExpenditures": "278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "969000", "cashflowFromInvestment": "-278000", "stockBasedCompensation": "4835000", "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": "1696000", "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": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "income_statement": { "revenue": 316000, "cost_of_revenue": 1454000, "gross_profit": -1138000, "ebit": -12166000, "ebitda": -10557000, "pretax_income": -13602000, "tax_provision": 1523000, "net_income": -13602000, "net_income_to_common": -13602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1403000, "total_current_assets": 8549000, "total_assets": 21715000, "short_term_debt": 6086000, "long_term_debt": null, "total_debt": 6086000, "total_liabilities": 16704000, "total_equity": 5011000, "shares_outstanding": 33352, "goodwill_and_intangibles": 9629000 }, "cash_flow": { "operating_cash_flow": -6462000, "capital_expenditure": 452000, "free_cash_flow": -6010000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186533, "ticker_id": 8610, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:58:36.596543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12166000", "ebitda": "-10557000", "netIncome": "-13602000", "grossProfit": "-1138000", "depreciation": "None", "totalRevenue": "316000", "costOfRevenue": "1454000", "interestIncome": "None", "incomeBeforeTax": "-13602000", "interestExpense": "1436000", "operatingIncome": "-11938000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1523000", "reportedCurrency": "USD", "netInterestIncome": "-1436000", "nonInterestIncome": "None", "operatingExpenses": "10800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2326000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1454000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1609000", "sellingGeneralAndAdministrative": "7883000", "netIncomeFromContinuingOperations": "-13602000" }, "balance": { "goodwill": "None", "inventory": "5644000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "21715000", "longTermDebt": "None", "shortTermDebt": "6086000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "9629000", "reportedCurrency": "USD", "retainedEarnings": "-145101000", "totalLiabilities": "16704000", "otherCurrentAssets": "795000", "totalCurrentAssets": "8549000", "currentLongTermDebt": "6034000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "707000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13166000", "currentAccountsPayable": "8326000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6343000", "totalShareholderEquity": "5011000", "capitalLeaseObligations": "309000", "otherCurrentLiabilities": "1952999", "totalCurrentLiabilities": "16430000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "274000", "cashAndShortTermInvestments": "1403000", "commonStockSharesOutstanding": "33352", "intangibleAssetsExcludingGoodwill": "9629000", "cashAndCashEquivalentsAtCarryingValue": "1403000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13602000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-641000", "operatingCashflow": "-6462000", "capitalExpenditures": "452000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7506000", "cashflowFromInvestment": "-452000", "stockBasedCompensation": "4299000", "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": "1662000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 316000, "cost_of_revenue": 1454000, "gross_profit": -1138000, "research_and_development": 2326000, "selling_general_admin": 7883000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12166000, "depreciation_amortisation": 1609000, "ebitda": -10557000, "interest_expense": 1436000, "interest_income": null, "other_non_operating": null, "pretax_income": -13602000, "tax_provision": 1523000, "effective_tax_rate": null, "net_income": -13602000, "net_income_continuing_ops": -13602000, "net_income_to_common": -13602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1403000, "short_term_investments": null, "net_receivables": 707000, "inventory": 5644000, "other_current_assets": null, "total_current_assets": 8549000, "net_ppe": null, "goodwill": null, "intangible_assets": 9629000, "goodwill_and_intangibles": 9629000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13166000, "total_assets": 21715000, "short_term_debt": 6086000, "accounts_payable": 8326000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16430000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 274000, "total_liabilities": 16704000, "total_debt": 6086000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -145101000, "total_equity": 5011000, "shares_outstanding": 33352, "operating_cash_flow": -6462000, "stock_based_compensation": 4299000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 452000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -452000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7506000, "free_cash_flow": -6010000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12166000", "ebitda": "-10557000", "netIncome": "-13602000", "grossProfit": "-1138000", "depreciation": "None", "totalRevenue": "316000", "costOfRevenue": "1454000", "interestIncome": "None", "incomeBeforeTax": "-13602000", "interestExpense": "1436000", "operatingIncome": "-11938000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1523000", "reportedCurrency": "USD", "netInterestIncome": "-1436000", "nonInterestIncome": "None", "operatingExpenses": "10800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2326000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1454000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1609000", "sellingGeneralAndAdministrative": "7883000", "netIncomeFromContinuingOperations": "-13602000" }, "balance": { "goodwill": "None", "inventory": "5644000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "21715000", "longTermDebt": "None", "shortTermDebt": "6086000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "9629000", "reportedCurrency": "USD", "retainedEarnings": "-145101000", "totalLiabilities": "16704000", "otherCurrentAssets": "795000", "totalCurrentAssets": "8549000", "currentLongTermDebt": "6034000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "707000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13166000", "currentAccountsPayable": "8326000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6343000", "totalShareholderEquity": "5011000", "capitalLeaseObligations": "309000", "otherCurrentLiabilities": "1952999", "totalCurrentLiabilities": "16430000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "274000", "cashAndShortTermInvestments": "1403000", "commonStockSharesOutstanding": "33352", "intangibleAssetsExcludingGoodwill": "9629000", "cashAndCashEquivalentsAtCarryingValue": "1403000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13602000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-641000", "operatingCashflow": "-6462000", "capitalExpenditures": "452000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7506000", "cashflowFromInvestment": "-452000", "stockBasedCompensation": "4299000", "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": "1662000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }