{ "ticker": { "uuid": "60081a9a-5990-4f2f-bb20-13a489fd6b2d", "symbol": "SKYQ", "name": "Sky Quarry Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Integrated", "page_url": "https://sharemaestro.com/factors/ticker/60081a9a-5990-4f2f-bb20-13a489fd6b2d/", "api_url": "https://sharemaestro.com/factors/api/tickers/60081a9a-5990-4f2f-bb20-13a489fd6b2d/" }, "ticker_metadata": { "id": 8244, "uuid": "60081a9a-5990-4f2f-bb20-13a489fd6b2d", "symbol": "SKYQ", "name": "Sky Quarry Inc", "asset_type": "equity", "market_cap": 11267400, "stock_exchange_id": 2, "industry": "Oil & Gas Integrated", "sector": "Energy", "description": "Sky Quarry Inc. is an oil production, refining, and environmental remediation company. The company is headquartered in Woods Cross, Utah.", "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": "60081a9a-5990-4f2f-bb20-13a489fd6b2d", "symbol": "SKYQ", "name": "Sky Quarry Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Integrated", "page_url": "https://sharemaestro.com/factors/ticker/60081a9a-5990-4f2f-bb20-13a489fd6b2d/", "api_url": "https://sharemaestro.com/factors/api/tickers/60081a9a-5990-4f2f-bb20-13a489fd6b2d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.28, "value": 0.39, "quality": 0.38, "momentum": 0.38, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 1.82, "market_cap": 6515478.06, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -5.5986, "piotroski_f_score": 2, "momentum_12_1": -0.4104, "volatility_252d": 2.2828 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:37.048351+00:00", "batch_id": "" }, "size": { "price_close": 1.82, "market_cap": 6515478.06, "market_cap_usd": 6515478.06, "enterprise_value": 16345631.06, "shares_outstanding": 3579933, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 3.2613, "ptbv_ratio": null, "ps_ratio": 1.058, "pcf_ratio": null, "pfcf_ratio": -6.7911, "ev_ebitda": null, "ev_ebit": -1.9199, "ev_sales": 2.6542, "ev_fcf": -17.0371, "earnings_yield": null, "fcf_yield": -0.0587, "price_to_sales": 1.058, "price_to_book": 3.2613, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.3768 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": -0.4582, "operating_margin": -1.3825, "net_margin": -1.8162, "ebitda_margin": -1.1725, "fcf_margin": -0.1558, "roe": -5.5986, "roa": -0.5792, "roic": -0.5399, "roc_greenblatt": null, "asset_turnover": 0.3189, "cash_conversion": 0.0858, "accruals_ratio": -0.4809, "sbc_to_revenue": 0.1084, "piotroski_f_score": 2, "altman_z_score": -4.6404, "earnings_stability_5y": 0.2469, "revenue_stability_5y": 0.6716, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.1461, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 8.6666, "net_debt_to_ebitda": -1.3613, "debt_to_assets": 0.5125, "interest_coverage": -3.2373, "current_ratio": 0.0772, "quick_ratio": 0.0373, "net_debt": 9830153, "local_beta": -0.0073, "volatility_252d": 2.2828, "volatility_60d": 5.6525, "max_drawdown_12m": -0.8554, "risk_adjusted_momentum": -0.1798 }, "growth": { "revenue_growth_1y": -0.6715, "revenue_growth_3y_cagr": -0.0847, "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": -0.7617, "revenue_growth": -0.6715, "earnings_growth": null }, "momentum": { "price_return_1m": -0.5345, "price_return_3m": -0.3406, "price_return_6m": -0.4152, "price_return_9m": -0.4519, "price_return_12m": -0.7256, "price_return_12m_ex1m": -0.4104, "momentum_6m": -0.4152, "momentum_12m": -0.7256, "momentum_12_1": -0.4104, "distance_from_52w_high": -0.8554, "distance_from_52w_low": 0, "relative_strength": -0.8835 }, "raw_ttm": { "revenue_ttm": 6158505, "gross_profit_ttm": -2821777, "ebit_ttm": -8513893, "ebitda_ttm": -7220899, "net_income_ttm": -11184950, "eps_diluted_ttm": -3.1243, "operating_cash_flow_ttm": -1898184, "capital_expenditure_ttm": 938772, "fcf_ttm": -959412, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2629902, "cash_and_equivalents": 66828, "total_current_assets": 1265959, "total_current_liabilities": 16396683, "net_ppe": null, "total_assets": 19312103, "total_debt": 9896981, "total_equity": 1997815, "net_working_capital": -6218176, "book_value_per_share": 0.5581, "retained_earnings": -38486733, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1211188, "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": 61, "quality_composite": 62, "momentum_composite": 62, "growth_composite": 61, "yield_composite": 61, "svqf_composite": 68, "vc1_composite": 61, "vc2_composite": 61, "vc3_composite": 61, "trending_value_composite": null, "overall_composite": 72, "quality_value_composite": 0.385, "os_score": 0.28, "value_percentile": 0.39, "quality_percentile": 0.38, "momentum_percentile": 0.38, "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": 88, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 2762, "ticker_id": 8244, "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": "2026-06-07T06:50:37.048351+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.82, "market_cap": 6515478.06, "market_cap_usd": 6515478.06, "enterprise_value": 16345631.06, "shares_outstanding": 3579933, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.261302, "ptbv_ratio": null, "ps_ratio": 1.05796424, "pcf_ratio": null, "pfcf_ratio": -6.79111587, "ev_ebitda": null, "ev_ebit": -1.91987744, "ev_sales": 2.65415569, "ev_fcf": -17.03713427, "earnings_yield": null, "fcf_yield": -0.05869532, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -0.45819188, "operating_margin": -1.382461, "net_margin": -1.81617941, "ebitda_margin": -1.17250843, "fcf_margin": -0.15578651, "roe": -5.59859146, "roa": -0.57916789, "roic": -0.53985771, "roc_greenblatt": null, "asset_turnover": 0.31889355, "cash_conversion": 0.08577705, "accruals_ratio": -0.48087803, "sbc_to_revenue": 0.10842047, "debt_to_equity": 8.66661227, "net_debt_to_ebitda": -1.36134753, "debt_to_assets": 0.51247557, "interest_coverage": -3.2373423, "current_ratio": 0.07720824, "quick_ratio": 0.0372665, "net_debt": 9830153, "revenue_growth_1y": -0.67145572, "revenue_growth_3y_cagr": -0.08465928, "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": -0.76174954, "piotroski_f_score": 2, "altman_z_score": -4.64036856, "earnings_stability_5y": 0.246949, "revenue_stability_5y": 0.671634, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.53452685, "price_return_3m": -0.34057971, "price_return_6m": -0.4151671, "price_return_9m": -0.45193929, "price_return_12m": -0.72557298, "price_return_12m_ex1m": -0.41043426, "distance_from_52w_high": -0.85544083, "distance_from_52w_low": 0, "relative_strength": -0.88351403, "local_beta": -0.0073, "volatility_252d": 2.282759, "volatility_60d": 5.652453, "max_drawdown_12m": -0.85544083, "revenue_ttm": 6158505, "gross_profit_ttm": -2821777, "ebit_ttm": -8513893, "ebitda_ttm": -7220899, "net_income_ttm": -11184950, "eps_diluted_ttm": -3.12434618, "operating_cash_flow_ttm": -1898184, "capital_expenditure_ttm": 938772, "fcf_ttm": -959412, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2629902, "cash_and_equivalents": 66828, "total_current_assets": 1265959, "total_current_liabilities": 16396683, "net_ppe": null, "total_assets": 19312103, "total_debt": 9896981, "total_equity": 1997815, "net_working_capital": -6218176, "book_value_per_share": 0.55805933, "retained_earnings": -38486733, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1211188, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Energy", "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": 61, "quality_composite": 62, "momentum_composite": 62, "growth_composite": 61, "yield_composite": 61, "svqf_composite": 68, "vc1_composite": 61, "vc2_composite": 61, "vc3_composite": 61, "trending_value_composite": null, "overall_composite": 72, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 88, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.82, "os": 0.28, "value": 0.39, "quality": 0.38, "momentum": 0.38, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -5.5986, "momentum_12_1": -0.4104, "complete_fields": { "id": 2762, "ticker_id": 8244, "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": "2026-06-07T06:50:37.048351+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.82, "market_cap": 6515478.06, "market_cap_usd": 6515478.06, "enterprise_value": 16345631.06, "shares_outstanding": 3579933, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.261302, "ptbv_ratio": null, "ps_ratio": 1.05796424, "pcf_ratio": null, "pfcf_ratio": -6.79111587, "ev_ebitda": null, "ev_ebit": -1.91987744, "ev_sales": 2.65415569, "ev_fcf": -17.03713427, "earnings_yield": null, "fcf_yield": -0.05869532, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -0.45819188, "operating_margin": -1.382461, "net_margin": -1.81617941, "ebitda_margin": -1.17250843, "fcf_margin": -0.15578651, "roe": -5.59859146, "roa": -0.57916789, "roic": -0.53985771, "roc_greenblatt": null, "asset_turnover": 0.31889355, "cash_conversion": 0.08577705, "accruals_ratio": -0.48087803, "sbc_to_revenue": 0.10842047, "debt_to_equity": 8.66661227, "net_debt_to_ebitda": -1.36134753, "debt_to_assets": 0.51247557, "interest_coverage": -3.2373423, "current_ratio": 0.07720824, "quick_ratio": 0.0372665, "net_debt": 9830153, "revenue_growth_1y": -0.67145572, "revenue_growth_3y_cagr": -0.08465928, "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": -0.76174954, "piotroski_f_score": 2, "altman_z_score": -4.64036856, "earnings_stability_5y": 0.246949, "revenue_stability_5y": 0.671634, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.53452685, "price_return_3m": -0.34057971, "price_return_6m": -0.4151671, "price_return_9m": -0.45193929, "price_return_12m": -0.72557298, "price_return_12m_ex1m": -0.41043426, "distance_from_52w_high": -0.85544083, "distance_from_52w_low": 0, "relative_strength": -0.88351403, "local_beta": -0.0073, "volatility_252d": 2.282759, "volatility_60d": 5.652453, "max_drawdown_12m": -0.85544083, "revenue_ttm": 6158505, "gross_profit_ttm": -2821777, "ebit_ttm": -8513893, "ebitda_ttm": -7220899, "net_income_ttm": -11184950, "eps_diluted_ttm": -3.12434618, "operating_cash_flow_ttm": -1898184, "capital_expenditure_ttm": 938772, "fcf_ttm": -959412, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2629902, "cash_and_equivalents": 66828, "total_current_assets": 1265959, "total_current_liabilities": 16396683, "net_ppe": null, "total_assets": 19312103, "total_debt": 9896981, "total_equity": 1997815, "net_working_capital": -6218176, "book_value_per_share": 0.55805933, "retained_earnings": -38486733, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1211188, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Energy", "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": 61, "quality_composite": 62, "momentum_composite": 62, "growth_composite": 61, "yield_composite": 61, "svqf_composite": 68, "vc1_composite": 61, "vc2_composite": 61, "vc3_composite": 61, "trending_value_composite": null, "overall_composite": 72, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 88, "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": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "income_statement": { "revenue": 12491089, "cost_of_revenue": 15677942, "gross_profit": -3186853, "ebit": -9224870, "ebitda": -7953975, "pretax_income": -12198399, "tax_provision": null, "net_income": -12198399, "net_income_to_common": -12198399, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35370, "total_current_assets": 1327680, "total_assets": 19214821, "short_term_debt": 9023486, "long_term_debt": 907081, "total_debt": 9930567, "total_liabilities": 16027854, "total_equity": 3186967, "shares_outstanding": 2766864, "goodwill_and_intangibles": 3209003 }, "cash_flow": { "operating_cash_flow": -3272777, "capital_expenditure": 133636, "free_cash_flow": -3139141, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170487, "ticker_id": 8244, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9224870", "ebitda": "-7953975", "netIncome": "-12198399", "grossProfit": "-3186853", "depreciation": "None", "totalRevenue": "12491089", "costOfRevenue": "15677942", "interestIncome": "None", "incomeBeforeTax": "-12198399", "interestExpense": "3186494", "operatingIncome": "-9224870", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3186494", "nonInterestIncome": "None", "operatingExpenses": "6038017", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15677942", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1270895", "sellingGeneralAndAdministrative": "6140135", "netIncomeFromContinuingOperations": "-12198399" }, "balance": { "goodwill": "3209003", "inventory": "678365", "commonStock": "2586", "currentDebt": "None", "investments": "None", "totalAssets": "19214821", "longTermDebt": "907081", "shortTermDebt": "9023486", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-36166488", "totalLiabilities": "16027854", "otherCurrentAssets": "609257", "totalCurrentAssets": "1327680", "currentLongTermDebt": "10440945", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4688", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17887141", "currentAccountsPayable": "2668663", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9930567", "totalShareholderEquity": "3186967", "capitalLeaseObligations": "36278", "otherCurrentLiabilities": "3428624", "totalCurrentLiabilities": "15120773", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "907081", "cashAndShortTermInvestments": "35370", "commonStockSharesOutstanding": "2766864", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35370", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12198399", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2470871", "operatingCashflow": "-3272777", "capitalExpenditures": "133636", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1134708", "cashflowFromInvestment": "-368059", "stockBasedCompensation": "659134", "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": "1270895", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12491089, "cost_of_revenue": 15677942, "gross_profit": -3186853, "research_and_development": null, "selling_general_admin": 6140135, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9224870, "depreciation_amortisation": 1270895, "ebitda": -7953975, "interest_expense": 3186494, "interest_income": null, "other_non_operating": null, "pretax_income": -12198399, "tax_provision": null, "effective_tax_rate": null, "net_income": -12198399, "net_income_continuing_ops": -12198399, "net_income_to_common": -12198399, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35370, "short_term_investments": null, "net_receivables": 4688, "inventory": 678365, "other_current_assets": null, "total_current_assets": 1327680, "net_ppe": null, "goodwill": 3209003, "intangible_assets": null, "goodwill_and_intangibles": 3209003, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17887141, "total_assets": 19214821, "short_term_debt": 9023486, "accounts_payable": 2668663, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15120773, "long_term_debt": 907081, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 907081, "total_liabilities": 16027854, "total_debt": 9930567, "preferred_stock": null, "minority_interest": null, "retained_earnings": -36166488, "total_equity": 3186967, "shares_outstanding": 2766864, "operating_cash_flow": -3272777, "stock_based_compensation": 659134, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 133636, "acquisitions": null, "other_investing": null, "investing_cash_flow": -368059, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1134708, "free_cash_flow": -3139141, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9224870", "ebitda": "-7953975", "netIncome": "-12198399", "grossProfit": "-3186853", "depreciation": "None", "totalRevenue": "12491089", "costOfRevenue": "15677942", "interestIncome": "None", "incomeBeforeTax": "-12198399", "interestExpense": "3186494", "operatingIncome": "-9224870", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3186494", "nonInterestIncome": "None", "operatingExpenses": "6038017", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15677942", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1270895", "sellingGeneralAndAdministrative": "6140135", "netIncomeFromContinuingOperations": "-12198399" }, "balance": { "goodwill": "3209003", "inventory": "678365", "commonStock": "2586", "currentDebt": "None", "investments": "None", "totalAssets": "19214821", "longTermDebt": "907081", "shortTermDebt": "9023486", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-36166488", "totalLiabilities": "16027854", "otherCurrentAssets": "609257", "totalCurrentAssets": "1327680", "currentLongTermDebt": "10440945", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4688", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17887141", "currentAccountsPayable": "2668663", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9930567", "totalShareholderEquity": "3186967", "capitalLeaseObligations": "36278", "otherCurrentLiabilities": "3428624", "totalCurrentLiabilities": "15120773", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "907081", "cashAndShortTermInvestments": "35370", "commonStockSharesOutstanding": "2766864", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35370", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12198399", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2470871", "operatingCashflow": "-3272777", "capitalExpenditures": "133636", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1134708", "cashflowFromInvestment": "-368059", "stockBasedCompensation": "659134", "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": "1270895", "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": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "income_statement": { "revenue": 23364188, "cost_of_revenue": 24759530, "gross_profit": -1395342, "ebit": -8211999, "ebitda": -7327560, "pretax_income": -14728511, "tax_provision": null, "net_income": -14728511, "net_income_to_common": -14728511, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 385116, "total_current_assets": 4997373, "total_assets": 26947243, "short_term_debt": 7893286, "long_term_debt": 2000560, "total_debt": 9893846, "total_liabilities": 15448746, "total_equity": 11498497, "shares_outstanding": 2378401, "goodwill_and_intangibles": 3209003 }, "cash_flow": { "operating_cash_flow": -7491578, "capital_expenditure": 1481253, "free_cash_flow": -6010325, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170492, "ticker_id": 8244, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8211999", "ebitda": "-7327560", "netIncome": "-14728511", "grossProfit": "-1395342", "depreciation": "None", "totalRevenue": "23364188", "costOfRevenue": "24759530", "interestIncome": "None", "incomeBeforeTax": "-14728511", "interestExpense": "6516512", "operatingIncome": "-7523186", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6659218", "nonInterestIncome": "None", "operatingExpenses": "6127844", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "231735", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24759530", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "884439", "sellingGeneralAndAdministrative": "5116045", "netIncomeFromContinuingOperations": "-14728511" }, "balance": { "goodwill": "3209003", "inventory": "3149236", "commonStock": "1903", "currentDebt": "None", "investments": "None", "totalAssets": "26947243", "longTermDebt": "2000560", "shortTermDebt": "7893286", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-23968089", "totalLiabilities": "15448746", "otherCurrentAssets": "339124", "totalCurrentAssets": "4997373", "currentLongTermDebt": "7838744", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1123897", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21949870", "currentAccountsPayable": "2777698", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10943360", "totalShareholderEquity": "11498497", "capitalLeaseObligations": "1104056", "otherCurrentLiabilities": "1725299", "totalCurrentLiabilities": "12398672", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3050074", "cashAndShortTermInvestments": "385116", "commonStockSharesOutstanding": "2378401", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "385116", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14728511", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-712055", "operatingCashflow": "-7491578", "capitalExpenditures": "1481253", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7615111", "cashflowFromInvestment": "-1481253", "stockBasedCompensation": "632205", "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": "884439", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23364188, "cost_of_revenue": 24759530, "gross_profit": -1395342, "research_and_development": 231735, "selling_general_admin": 5116045, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8211999, "depreciation_amortisation": 884439, "ebitda": -7327560, "interest_expense": 6516512, "interest_income": null, "other_non_operating": null, "pretax_income": -14728511, "tax_provision": null, "effective_tax_rate": null, "net_income": -14728511, "net_income_continuing_ops": -14728511, "net_income_to_common": -14728511, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 385116, "short_term_investments": null, "net_receivables": 1123897, "inventory": 3149236, "other_current_assets": null, "total_current_assets": 4997373, "net_ppe": null, "goodwill": 3209003, "intangible_assets": null, "goodwill_and_intangibles": 3209003, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21949870, "total_assets": 26947243, "short_term_debt": 7893286, "accounts_payable": 2777698, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12398672, "long_term_debt": 2000560, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3050074, "total_liabilities": 15448746, "total_debt": 9893846, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23968089, "total_equity": 11498497, "shares_outstanding": 2378401, "operating_cash_flow": -7491578, "stock_based_compensation": 632205, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1481253, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1481253, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7615111, "free_cash_flow": -6010325, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8211999", "ebitda": "-7327560", "netIncome": "-14728511", "grossProfit": "-1395342", "depreciation": "None", "totalRevenue": "23364188", "costOfRevenue": "24759530", "interestIncome": "None", "incomeBeforeTax": "-14728511", "interestExpense": "6516512", "operatingIncome": "-7523186", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6659218", "nonInterestIncome": "None", "operatingExpenses": "6127844", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "231735", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24759530", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "884439", "sellingGeneralAndAdministrative": "5116045", "netIncomeFromContinuingOperations": "-14728511" }, "balance": { "goodwill": "3209003", "inventory": "3149236", "commonStock": "1903", "currentDebt": "None", "investments": "None", "totalAssets": "26947243", "longTermDebt": "2000560", "shortTermDebt": "7893286", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-23968089", "totalLiabilities": "15448746", "otherCurrentAssets": "339124", "totalCurrentAssets": "4997373", "currentLongTermDebt": "7838744", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1123897", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21949870", "currentAccountsPayable": "2777698", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10943360", "totalShareholderEquity": "11498497", "capitalLeaseObligations": "1104056", "otherCurrentLiabilities": "1725299", "totalCurrentLiabilities": "12398672", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3050074", "cashAndShortTermInvestments": "385116", "commonStockSharesOutstanding": "2378401", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "385116", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14728511", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-712055", "operatingCashflow": "-7491578", "capitalExpenditures": "1481253", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7615111", "cashflowFromInvestment": "-1481253", "stockBasedCompensation": "632205", "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": "884439", "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": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "income_statement": { "revenue": 50731889, "cost_of_revenue": 48391724, "gross_profit": 2340165, "ebit": -982487, "ebitda": -379923, "pretax_income": -4622007, "tax_provision": -185535, "net_income": -4436472, "net_income_to_common": -4436472, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326822, "total_current_assets": 6395859, "total_assets": 28175980, "short_term_debt": 7967042, "long_term_debt": 2100514, "total_debt": 10067556, "total_liabilities": 15087923, "total_equity": 13088057, "shares_outstanding": 2458027, "goodwill_and_intangibles": 3209003 }, "cash_flow": { "operating_cash_flow": -376062, "capital_expenditure": 1693337, "free_cash_flow": 1317275, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170497, "ticker_id": 8244, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-982487", "ebitda": "-379923", "netIncome": "-4436472", "grossProfit": "2340165", "depreciation": "None", "totalRevenue": "50731889", "costOfRevenue": "48391724", "interestIncome": "None", "incomeBeforeTax": "-4622007", "interestExpense": "3639520", "operatingIncome": "-1367881", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-185535", "reportedCurrency": "USD", "netInterestIncome": "-3639520", "nonInterestIncome": "None", "operatingExpenses": "3708046", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "363441", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48391724", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "602564", "sellingGeneralAndAdministrative": "3308818", "netIncomeFromContinuingOperations": "-4436472" }, "balance": { "goodwill": "3209003", "inventory": "2437181", "commonStock": "1630", "currentDebt": "None", "investments": "None", "totalAssets": "28175980", "longTermDebt": "2100514", "shortTermDebt": "7967042", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-9239578", "totalLiabilities": "15087923", "otherCurrentAssets": "114387", "totalCurrentAssets": "6395859", "currentLongTermDebt": "7897265", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3517469", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21780121", "currentAccountsPayable": "4753782", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10183802", "totalShareholderEquity": "13088057", "capitalLeaseObligations": "186023", "otherCurrentLiabilities": "146859", "totalCurrentLiabilities": "12871163", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2216760", "cashAndShortTermInvestments": "326822", "commonStockSharesOutstanding": "2458027", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "326822", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4436472", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1004383", "operatingCashflow": "-376062", "capitalExpenditures": "1693337", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4458454", "cashflowFromInvestment": "-731937", "stockBasedCompensation": "634783", "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": "602564", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 50731889, "cost_of_revenue": 48391724, "gross_profit": 2340165, "research_and_development": 363441, "selling_general_admin": 3308818, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -982487, "depreciation_amortisation": 602564, "ebitda": -379923, "interest_expense": 3639520, "interest_income": null, "other_non_operating": null, "pretax_income": -4622007, "tax_provision": -185535, "effective_tax_rate": null, "net_income": -4436472, "net_income_continuing_ops": -4436472, "net_income_to_common": -4436472, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 326822, "short_term_investments": null, "net_receivables": 3517469, "inventory": 2437181, "other_current_assets": null, "total_current_assets": 6395859, "net_ppe": null, "goodwill": 3209003, "intangible_assets": null, "goodwill_and_intangibles": 3209003, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21780121, "total_assets": 28175980, "short_term_debt": 7967042, "accounts_payable": 4753782, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12871163, "long_term_debt": 2100514, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2216760, "total_liabilities": 15087923, "total_debt": 10067556, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9239578, "total_equity": 13088057, "shares_outstanding": 2458027, "operating_cash_flow": -376062, "stock_based_compensation": 634783, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1693337, "acquisitions": null, "other_investing": null, "investing_cash_flow": -731937, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4458454, "free_cash_flow": 1317275, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-982487", "ebitda": "-379923", "netIncome": "-4436472", "grossProfit": "2340165", "depreciation": "None", "totalRevenue": "50731889", "costOfRevenue": "48391724", "interestIncome": "None", "incomeBeforeTax": "-4622007", "interestExpense": "3639520", "operatingIncome": "-1367881", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-185535", "reportedCurrency": "USD", "netInterestIncome": "-3639520", "nonInterestIncome": "None", "operatingExpenses": "3708046", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "363441", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48391724", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "602564", "sellingGeneralAndAdministrative": "3308818", "netIncomeFromContinuingOperations": "-4436472" }, "balance": { "goodwill": "3209003", "inventory": "2437181", "commonStock": "1630", "currentDebt": "None", "investments": "None", "totalAssets": "28175980", "longTermDebt": "2100514", "shortTermDebt": "7967042", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-9239578", "totalLiabilities": "15087923", "otherCurrentAssets": "114387", "totalCurrentAssets": "6395859", "currentLongTermDebt": "7897265", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3517469", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21780121", "currentAccountsPayable": "4753782", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10183802", "totalShareholderEquity": "13088057", "capitalLeaseObligations": "186023", "otherCurrentLiabilities": "146859", "totalCurrentLiabilities": "12871163", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2216760", "cashAndShortTermInvestments": "326822", "commonStockSharesOutstanding": "2458027", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "326822", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4436472", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1004383", "operatingCashflow": "-376062", "capitalExpenditures": "1693337", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4458454", "cashflowFromInvestment": "-731937", "stockBasedCompensation": "634783", "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": "602564", "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": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "income_statement": { "revenue": 16287407, "cost_of_revenue": 12796403, "gross_profit": 3491004, "ebit": -1481445, "ebitda": -1316314, "pretax_income": -3786344, "tax_provision": -1072119, "net_income": -2714225, "net_income_to_common": -2714225, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 572197, "total_current_assets": 8520324, "total_assets": 26850655, "short_term_debt": 3169121, "long_term_debt": null, "total_debt": 3169121, "total_liabilities": 10473983, "total_equity": 16376672, "shares_outstanding": 2378375, "goodwill_and_intangibles": 3209003 }, "cash_flow": { "operating_cash_flow": -2716208, "capital_expenditure": 5275672, "free_cash_flow": 2559464, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170499, "ticker_id": 8244, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1481445", "ebitda": "-1316314", "netIncome": "-2714225", "grossProfit": "3491004", "depreciation": "None", "totalRevenue": "16287407", "costOfRevenue": "12796403", "interestIncome": "None", "incomeBeforeTax": "-3786344", "interestExpense": "2305000", "operatingIncome": "-1481445", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-1072119", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4972449", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12796403", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165131", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "3209003", "inventory": "3441563", "commonStock": "4867", "currentDebt": "None", "investments": "None", "totalAssets": "26850655", "longTermDebt": "None", "shortTermDebt": "3169121", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-4803106", "totalLiabilities": "10473983", "otherCurrentAssets": "269500", "totalCurrentAssets": "8520324", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4237064", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18330331", "currentAccountsPayable": "5227274", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3302634", "totalShareholderEquity": "16376672", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "717707", "totalCurrentLiabilities": "9114102", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1359880", "cashAndShortTermInvestments": "572197", "commonStockSharesOutstanding": "2378375", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "572197", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2714225", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "None", "changeInInventory": "-225406", "operatingCashflow": "-2716208", "capitalExpenditures": "5275672", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11675461", "cashflowFromInvestment": "-9274185", "stockBasedCompensation": "209132", "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": "165131", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16287407, "cost_of_revenue": 12796403, "gross_profit": 3491004, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1481445, "depreciation_amortisation": 165131, "ebitda": -1316314, "interest_expense": 2305000, "interest_income": null, "other_non_operating": null, "pretax_income": -3786344, "tax_provision": -1072119, "effective_tax_rate": null, "net_income": -2714225, "net_income_continuing_ops": null, "net_income_to_common": -2714225, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 572197, "short_term_investments": null, "net_receivables": 4237064, "inventory": 3441563, "other_current_assets": null, "total_current_assets": 8520324, "net_ppe": null, "goodwill": 3209003, "intangible_assets": null, "goodwill_and_intangibles": 3209003, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18330331, "total_assets": 26850655, "short_term_debt": 3169121, "accounts_payable": 5227274, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9114102, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1359880, "total_liabilities": 10473983, "total_debt": 3169121, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4803106, "total_equity": 16376672, "shares_outstanding": 2378375, "operating_cash_flow": -2716208, "stock_based_compensation": 209132, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5275672, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9274185, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11675461, "free_cash_flow": 2559464, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1481445", "ebitda": "-1316314", "netIncome": "-2714225", "grossProfit": "3491004", "depreciation": "None", "totalRevenue": "16287407", "costOfRevenue": "12796403", "interestIncome": "None", "incomeBeforeTax": "-3786344", "interestExpense": "2305000", "operatingIncome": "-1481445", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-1072119", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4972449", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12796403", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165131", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "3209003", "inventory": "3441563", "commonStock": "4867", "currentDebt": "None", "investments": "None", "totalAssets": "26850655", "longTermDebt": "None", "shortTermDebt": "3169121", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-4803106", "totalLiabilities": "10473983", "otherCurrentAssets": "269500", "totalCurrentAssets": "8520324", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4237064", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18330331", "currentAccountsPayable": "5227274", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3302634", "totalShareholderEquity": "16376672", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "717707", "totalCurrentLiabilities": "9114102", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1359880", "cashAndShortTermInvestments": "572197", "commonStockSharesOutstanding": "2378375", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "572197", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2714225", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "None", "changeInInventory": "-225406", "operatingCashflow": "-2716208", "capitalExpenditures": "5275672", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11675461", "cashflowFromInvestment": "-9274185", "stockBasedCompensation": "209132", "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": "165131", "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": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "income_statement": { "revenue": 383, "cost_of_revenue": 412754, "gross_profit": -412371, "ebit": -1604664, "ebitda": -1318864, "pretax_income": -2320245, "tax_provision": null, "net_income": -2320245, "net_income_to_common": -2320245, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66828, "total_current_assets": 1265959, "total_assets": 19312103, "short_term_debt": 8979376, "long_term_debt": 917605, "total_debt": 9896981, "total_liabilities": 17314288, "total_equity": 1997815, "shares_outstanding": 3579933, "goodwill_and_intangibles": 3209003 }, "cash_flow": { "operating_cash_flow": -588631, "capital_expenditure": 443380, "free_cash_flow": -145251, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170485, "ticker_id": 8244, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1604664", "ebitda": "-1318864", "netIncome": "-2320245", "grossProfit": "-412371", "depreciation": "None", "totalRevenue": "383", "costOfRevenue": "412754", "interestIncome": "None", "incomeBeforeTax": "-2320245", "interestExpense": "333989", "operatingIncome": "-1604664", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-338547", "nonInterestIncome": "None", "operatingExpenses": "1192293", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "412754", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "285800", "sellingGeneralAndAdministrative": "1213236", "netIncomeFromContinuingOperations": "-2320245" }, "balance": { "goodwill": "3209003", "inventory": "654912", "commonStock": "3007", "currentDebt": "None", "investments": "None", "totalAssets": "19312103", "longTermDebt": "917605", "shortTermDebt": "8979376", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-38486733", "totalLiabilities": "17314288", "otherCurrentAssets": "544219", "totalCurrentAssets": "1265959", "currentLongTermDebt": "10513817", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18046144", "currentAccountsPayable": "3633201", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9896981", "totalShareholderEquity": "1997815", "capitalLeaseObligations": "14697", "otherCurrentLiabilities": "3784106", "totalCurrentLiabilities": "16396683", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "917605", "cashAndShortTermInvestments": "66828", "commonStockSharesOutstanding": "3579933", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "66828", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2320245", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "23453", "operatingCashflow": "-588631", "capitalExpenditures": "443380", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1064894", "cashflowFromInvestment": "-443380", "stockBasedCompensation": "87454", "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": "285800", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 383, "cost_of_revenue": 412754, "gross_profit": -412371, "research_and_development": null, "selling_general_admin": 1213236, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1604664, "depreciation_amortisation": 285800, "ebitda": -1318864, "interest_expense": 333989, "interest_income": null, "other_non_operating": null, "pretax_income": -2320245, "tax_provision": null, "effective_tax_rate": null, "net_income": -2320245, "net_income_continuing_ops": -2320245, "net_income_to_common": -2320245, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66828, "short_term_investments": null, "net_receivables": 0, "inventory": 654912, "other_current_assets": null, "total_current_assets": 1265959, "net_ppe": null, "goodwill": 3209003, "intangible_assets": null, "goodwill_and_intangibles": 3209003, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18046144, "total_assets": 19312103, "short_term_debt": 8979376, "accounts_payable": 3633201, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16396683, "long_term_debt": 917605, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 917605, "total_liabilities": 17314288, "total_debt": 9896981, "preferred_stock": null, "minority_interest": null, "retained_earnings": -38486733, "total_equity": 1997815, "shares_outstanding": 3579933, "operating_cash_flow": -588631, "stock_based_compensation": 87454, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 443380, "acquisitions": null, "other_investing": null, "investing_cash_flow": -443380, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1064894, "free_cash_flow": -145251, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1604664", "ebitda": "-1318864", "netIncome": "-2320245", "grossProfit": "-412371", "depreciation": "None", "totalRevenue": "383", "costOfRevenue": "412754", "interestIncome": "None", "incomeBeforeTax": "-2320245", "interestExpense": "333989", "operatingIncome": "-1604664", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-338547", "nonInterestIncome": "None", "operatingExpenses": "1192293", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "412754", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "285800", "sellingGeneralAndAdministrative": "1213236", "netIncomeFromContinuingOperations": "-2320245" }, "balance": { "goodwill": "3209003", "inventory": "654912", "commonStock": "3007", "currentDebt": "None", "investments": "None", "totalAssets": "19312103", "longTermDebt": "917605", "shortTermDebt": "8979376", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-38486733", "totalLiabilities": "17314288", "otherCurrentAssets": "544219", "totalCurrentAssets": "1265959", "currentLongTermDebt": "10513817", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18046144", "currentAccountsPayable": "3633201", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9896981", "totalShareholderEquity": "1997815", "capitalLeaseObligations": "14697", "otherCurrentLiabilities": "3784106", "totalCurrentLiabilities": "16396683", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "917605", "cashAndShortTermInvestments": "66828", "commonStockSharesOutstanding": "3579933", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "66828", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2320245", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "23453", "operatingCashflow": "-588631", "capitalExpenditures": "443380", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1064894", "cashflowFromInvestment": "-443380", "stockBasedCompensation": "87454", "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": "285800", "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": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "income_statement": { "revenue": 279687, "cost_of_revenue": 1486716, "gross_profit": -1207029, "ebit": -2287751, "ebitda": -1969328, "pretax_income": -2865371, "tax_provision": null, "net_income": -2865371, "net_income_to_common": -2865371, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35370, "total_current_assets": 1327680, "total_assets": 19214821, "short_term_debt": 9023486, "long_term_debt": 907081, "total_debt": 9930567, "total_liabilities": 16027854, "total_equity": 3186967, "shares_outstanding": 3186902, "goodwill_and_intangibles": 3209003 }, "cash_flow": { "operating_cash_flow": -1290129, "capital_expenditure": 346013, "free_cash_flow": -944116, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170486, "ticker_id": 8244, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2287751", "ebitda": "-1969328", "netIncome": "-2865371", "grossProfit": "-1207029", "depreciation": "None", "totalRevenue": "279687", "costOfRevenue": "1486716", "interestIncome": "None", "incomeBeforeTax": "-2865371", "interestExpense": "918057", "operatingIncome": "-2287751", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-918057", "nonInterestIncome": "None", "operatingExpenses": "1080722", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "340996", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1486716", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "318423", "sellingGeneralAndAdministrative": "1080722", "netIncomeFromContinuingOperations": "-2865371" }, "balance": { "goodwill": "3209003", "inventory": "678365", "commonStock": "2586", "currentDebt": "None", "investments": "None", "totalAssets": "19214821", "longTermDebt": "907081", "shortTermDebt": "9023486", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-36166488", "totalLiabilities": "16027854", "otherCurrentAssets": "609257", "totalCurrentAssets": "1327680", "currentLongTermDebt": "10440945", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4688", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17887141", "currentAccountsPayable": "2668663", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9930567", "totalShareholderEquity": "3186967", "capitalLeaseObligations": "36278", "otherCurrentLiabilities": "3428624", "totalCurrentLiabilities": "15120773", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "907081", "cashAndShortTermInvestments": "35370", "commonStockSharesOutstanding": "3186902", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35370", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2865371", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "674376", "operatingCashflow": "-1290129", "capitalExpenditures": "346013", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "818478", "cashflowFromInvestment": "97532", "stockBasedCompensation": "112717", "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": "315991", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 279687, "cost_of_revenue": 1486716, "gross_profit": -1207029, "research_and_development": 340996, "selling_general_admin": 1080722, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2287751, "depreciation_amortisation": 318423, "ebitda": -1969328, "interest_expense": 918057, "interest_income": null, "other_non_operating": null, "pretax_income": -2865371, "tax_provision": null, "effective_tax_rate": null, "net_income": -2865371, "net_income_continuing_ops": -2865371, "net_income_to_common": -2865371, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35370, "short_term_investments": null, "net_receivables": 4688, "inventory": 678365, "other_current_assets": null, "total_current_assets": 1327680, "net_ppe": null, "goodwill": 3209003, "intangible_assets": null, "goodwill_and_intangibles": 3209003, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17887141, "total_assets": 19214821, "short_term_debt": 9023486, "accounts_payable": 2668663, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15120773, "long_term_debt": 907081, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 907081, "total_liabilities": 16027854, "total_debt": 9930567, "preferred_stock": null, "minority_interest": null, "retained_earnings": -36166488, "total_equity": 3186967, "shares_outstanding": 3186902, "operating_cash_flow": -1290129, "stock_based_compensation": 112717, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 346013, "acquisitions": null, "other_investing": null, "investing_cash_flow": 97532, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 818478, "free_cash_flow": -944116, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2287751", "ebitda": "-1969328", "netIncome": "-2865371", "grossProfit": "-1207029", "depreciation": "None", "totalRevenue": "279687", "costOfRevenue": "1486716", "interestIncome": "None", "incomeBeforeTax": "-2865371", "interestExpense": "918057", "operatingIncome": "-2287751", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-918057", "nonInterestIncome": "None", "operatingExpenses": "1080722", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "340996", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1486716", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "318423", "sellingGeneralAndAdministrative": "1080722", "netIncomeFromContinuingOperations": "-2865371" }, "balance": { "goodwill": "3209003", "inventory": "678365", "commonStock": "2586", "currentDebt": "None", "investments": "None", "totalAssets": "19214821", "longTermDebt": "907081", "shortTermDebt": "9023486", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-36166488", "totalLiabilities": "16027854", "otherCurrentAssets": "609257", "totalCurrentAssets": "1327680", "currentLongTermDebt": "10440945", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4688", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17887141", "currentAccountsPayable": "2668663", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9930567", "totalShareholderEquity": "3186967", "capitalLeaseObligations": "36278", "otherCurrentLiabilities": "3428624", "totalCurrentLiabilities": "15120773", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "907081", "cashAndShortTermInvestments": "35370", "commonStockSharesOutstanding": "3186902", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35370", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2865371", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "674376", "operatingCashflow": "-1290129", "capitalExpenditures": "346013", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "818478", "cashflowFromInvestment": "97532", "stockBasedCompensation": "112717", "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": "315991", "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": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "income_statement": { "revenue": 1336963, "cost_of_revenue": 2422372, "gross_profit": -1085409, "ebit": -2731536, "ebitda": -2382928, "pretax_income": -3790684, "tax_provision": null, "net_income": -3790684, "net_income_to_common": -3790684, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362517, "total_current_assets": 2652453, "total_assets": 20851903, "short_term_debt": 7782832, "long_term_debt": 2835820, "total_debt": 10618652, "total_liabilities": 15390982, "total_equity": 5460921, "shares_outstanding": 2868678, "goodwill_and_intangibles": 3209003 }, "cash_flow": { "operating_cash_flow": -1253247, "capital_expenditure": 84293, "free_cash_flow": -1168954, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170488, "ticker_id": 8244, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2731536", "ebitda": "-2382928", "netIncome": "-3790684", "grossProfit": "-1085409", "depreciation": "None", "totalRevenue": "1336963", "costOfRevenue": "2422372", "interestIncome": "None", "incomeBeforeTax": "-3790684", "interestExpense": "1059148", "operatingIncome": "-2552801", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1070337", "nonInterestIncome": "None", "operatingExpenses": "1467392", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2422372", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "348608", "sellingGeneralAndAdministrative": "1499470", "netIncomeFromContinuingOperations": "-3790684" }, "balance": { "goodwill": "3209003", "inventory": "1352741", "commonStock": "2348", "currentDebt": "None", "investments": "None", "totalAssets": "20851903", "longTermDebt": "2835820", "shortTermDebt": "7782832", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-33301117", "totalLiabilities": "15390982", "otherCurrentAssets": "732730", "totalCurrentAssets": "2652453", "currentLongTermDebt": "7725516", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "204465", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18199450", "currentAccountsPayable": "2303917", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10618652", "totalShareholderEquity": "5460921", "capitalLeaseObligations": "57316", "otherCurrentLiabilities": "2468413", "totalCurrentLiabilities": "12555162", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2835820", "cashAndShortTermInvestments": "362517", "commonStockSharesOutstanding": "2868678", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "362517", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3790684", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "646610", "operatingCashflow": "-1253247", "capitalExpenditures": "84293", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1543160", "cashflowFromInvestment": "-84295", "stockBasedCompensation": "237063", "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": "348608", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1336963, "cost_of_revenue": 2422372, "gross_profit": -1085409, "research_and_development": null, "selling_general_admin": 1499470, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2731536, "depreciation_amortisation": 348608, "ebitda": -2382928, "interest_expense": 1059148, "interest_income": null, "other_non_operating": null, "pretax_income": -3790684, "tax_provision": null, "effective_tax_rate": null, "net_income": -3790684, "net_income_continuing_ops": -3790684, "net_income_to_common": -3790684, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 362517, "short_term_investments": null, "net_receivables": 204465, "inventory": 1352741, "other_current_assets": null, "total_current_assets": 2652453, "net_ppe": null, "goodwill": 3209003, "intangible_assets": null, "goodwill_and_intangibles": 3209003, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18199450, "total_assets": 20851903, "short_term_debt": 7782832, "accounts_payable": 2303917, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12555162, "long_term_debt": 2835820, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2835820, "total_liabilities": 15390982, "total_debt": 10618652, "preferred_stock": null, "minority_interest": null, "retained_earnings": -33301117, "total_equity": 5460921, "shares_outstanding": 2868678, "operating_cash_flow": -1253247, "stock_based_compensation": 237063, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84293, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84295, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1543160, "free_cash_flow": -1168954, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2731536", "ebitda": "-2382928", "netIncome": "-3790684", "grossProfit": "-1085409", "depreciation": "None", "totalRevenue": "1336963", "costOfRevenue": "2422372", "interestIncome": "None", "incomeBeforeTax": "-3790684", "interestExpense": "1059148", "operatingIncome": "-2552801", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1070337", "nonInterestIncome": "None", "operatingExpenses": "1467392", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2422372", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "348608", "sellingGeneralAndAdministrative": "1499470", "netIncomeFromContinuingOperations": "-3790684" }, "balance": { "goodwill": "3209003", "inventory": "1352741", "commonStock": "2348", "currentDebt": "None", "investments": "None", "totalAssets": "20851903", "longTermDebt": "2835820", "shortTermDebt": "7782832", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-33301117", "totalLiabilities": "15390982", "otherCurrentAssets": "732730", "totalCurrentAssets": "2652453", "currentLongTermDebt": "7725516", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "204465", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18199450", "currentAccountsPayable": "2303917", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10618652", "totalShareholderEquity": "5460921", "capitalLeaseObligations": "57316", "otherCurrentLiabilities": "2468413", "totalCurrentLiabilities": "12555162", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2835820", "cashAndShortTermInvestments": "362517", "commonStockSharesOutstanding": "2868678", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "362517", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3790684", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "646610", "operatingCashflow": "-1253247", "capitalExpenditures": "84293", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1543160", "cashflowFromInvestment": "-84295", "stockBasedCompensation": "237063", "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": "348608", "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": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "income_statement": { "revenue": 4541472, "cost_of_revenue": 4658440, "gross_profit": -116968, "ebit": -1889942, "ebitda": -1549779, "pretax_income": -2208650, "tax_provision": null, "net_income": -2208650, "net_income_to_common": -2208650, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173795, "total_current_assets": 3199332, "total_assets": 22800561, "short_term_debt": 7119402, "long_term_debt": 2244970, "total_debt": 9364372, "total_liabilities": 14935079, "total_equity": 7865482, "shares_outstanding": 2698677, "goodwill_and_intangibles": 3209003 }, "cash_flow": { "operating_cash_flow": 1233823, "capital_expenditure": 65086, "free_cash_flow": 1298909, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170489, "ticker_id": 8244, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1889942", "ebitda": "-1549779", "netIncome": "-2208650", "grossProfit": "-116968", "depreciation": "None", "totalRevenue": "4541472", "costOfRevenue": "4658440", "interestIncome": "None", "incomeBeforeTax": "-2208650", "interestExpense": "318708", "operatingIncome": "-1740580", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-320209", "nonInterestIncome": "None", "operatingExpenses": "1623612", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4658440", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "340163", "sellingGeneralAndAdministrative": "1619196", "netIncomeFromContinuingOperations": "-2208650" }, "balance": { "goodwill": "3209003", "inventory": "1999351", "commonStock": "2211", "currentDebt": "None", "investments": "None", "totalAssets": "22800561", "longTermDebt": "2244970", "shortTermDebt": "7119402", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-29510433", "totalLiabilities": "14935079", "otherCurrentAssets": "403665", "totalCurrentAssets": "3199332", "currentLongTermDebt": "7024614", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "622521", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19601229", "currentAccountsPayable": "2355646", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10331033", "totalShareholderEquity": "7865482", "capitalLeaseObligations": "1061449", "otherCurrentLiabilities": "2243249", "totalCurrentLiabilities": "11723448", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3211631", "cashAndShortTermInvestments": "173795", "commonStockSharesOutstanding": "2698677", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "173795", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2208650", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "104028", "operatingCashflow": "1233823", "capitalExpenditures": "65086", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1202880", "cashflowFromInvestment": "-65086", "stockBasedCompensation": "230474", "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": "340163", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4541472, "cost_of_revenue": 4658440, "gross_profit": -116968, "research_and_development": null, "selling_general_admin": 1619196, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1889942, "depreciation_amortisation": 340163, "ebitda": -1549779, "interest_expense": 318708, "interest_income": null, "other_non_operating": null, "pretax_income": -2208650, "tax_provision": null, "effective_tax_rate": null, "net_income": -2208650, "net_income_continuing_ops": -2208650, "net_income_to_common": -2208650, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 173795, "short_term_investments": null, "net_receivables": 622521, "inventory": 1999351, "other_current_assets": null, "total_current_assets": 3199332, "net_ppe": null, "goodwill": 3209003, "intangible_assets": null, "goodwill_and_intangibles": 3209003, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19601229, "total_assets": 22800561, "short_term_debt": 7119402, "accounts_payable": 2355646, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11723448, "long_term_debt": 2244970, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3211631, "total_liabilities": 14935079, "total_debt": 9364372, "preferred_stock": null, "minority_interest": null, "retained_earnings": -29510433, "total_equity": 7865482, "shares_outstanding": 2698677, "operating_cash_flow": 1233823, "stock_based_compensation": 230474, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65086, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65086, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1202880, "free_cash_flow": 1298909, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1889942", "ebitda": "-1549779", "netIncome": "-2208650", "grossProfit": "-116968", "depreciation": "None", "totalRevenue": "4541472", "costOfRevenue": "4658440", "interestIncome": "None", "incomeBeforeTax": "-2208650", "interestExpense": "318708", "operatingIncome": "-1740580", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-320209", "nonInterestIncome": "None", "operatingExpenses": "1623612", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4658440", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "340163", "sellingGeneralAndAdministrative": "1619196", "netIncomeFromContinuingOperations": "-2208650" }, "balance": { "goodwill": "3209003", "inventory": "1999351", "commonStock": "2211", "currentDebt": "None", "investments": "None", "totalAssets": "22800561", "longTermDebt": "2244970", "shortTermDebt": "7119402", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-29510433", "totalLiabilities": "14935079", "otherCurrentAssets": "403665", "totalCurrentAssets": "3199332", "currentLongTermDebt": "7024614", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "622521", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19601229", "currentAccountsPayable": "2355646", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10331033", "totalShareholderEquity": "7865482", "capitalLeaseObligations": "1061449", "otherCurrentLiabilities": "2243249", "totalCurrentLiabilities": "11723448", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3211631", "cashAndShortTermInvestments": "173795", "commonStockSharesOutstanding": "2698677", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "173795", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2208650", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "104028", "operatingCashflow": "1233823", "capitalExpenditures": "65086", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1202880", "cashflowFromInvestment": "-65086", "stockBasedCompensation": "230474", "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": "340163", "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": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "income_statement": { "revenue": 6332967, "cost_of_revenue": 7059059, "gross_profit": -726092, "ebit": -2432133, "ebitda": -2166000, "pretax_income": -3333694, "tax_provision": null, "net_income": -3333694, "net_income_to_common": -3333694, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213000, "total_current_assets": 4715965, "total_assets": 24590613, "short_term_debt": 8590838, "long_term_debt": 1999999, "total_debt": 10590837, "total_liabilities": 15011168, "total_equity": 9579445, "shares_outstanding": 2657616, "goodwill_and_intangibles": 3209003 }, "cash_flow": { "operating_cash_flow": -1963224, "capital_expenditure": 330270, "free_cash_flow": -1632954, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170490, "ticker_id": 8244, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2432133", "ebitda": "-2166000", "netIncome": "-3333694", "grossProfit": "-726092", "depreciation": "None", "totalRevenue": "6332967", "costOfRevenue": "7059059", "interestIncome": "None", "incomeBeforeTax": "-3333694", "interestExpense": "919778", "operatingIncome": "-2663577", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-919778", "nonInterestIncome": "None", "operatingExpenses": "1937485", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "340996", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7059059", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "266133", "sellingGeneralAndAdministrative": "1568887", "netIncomeFromContinuingOperations": "-3333694" }, "balance": { "goodwill": "3209003", "inventory": "2103379", "commonStock": "2126", "currentDebt": "None", "investments": "None", "totalAssets": "24590613", "longTermDebt": "1999999", "shortTermDebt": "8590838", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-27301783", "totalLiabilities": "15011168", "otherCurrentAssets": "641427", "totalCurrentAssets": "4715965", "currentLongTermDebt": "8492437", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1758159", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19874648", "currentAccountsPayable": "1717971", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11593468", "totalShareholderEquity": "9579445", "capitalLeaseObligations": "1101032", "otherCurrentLiabilities": "1699729", "totalCurrentLiabilities": "12008538", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3002630", "cashAndShortTermInvestments": "213000", "commonStockSharesOutstanding": "2657616", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3333694", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1045857", "operatingCashflow": "-1963224", "capitalExpenditures": "330270", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24050", "cashflowFromInvestment": "-316210", "stockBasedCompensation": "78880", "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": "266133", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6332967, "cost_of_revenue": 7059059, "gross_profit": -726092, "research_and_development": 340996, "selling_general_admin": 1568887, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2432133, "depreciation_amortisation": 266133, "ebitda": -2166000, "interest_expense": 919778, "interest_income": null, "other_non_operating": null, "pretax_income": -3333694, "tax_provision": null, "effective_tax_rate": null, "net_income": -3333694, "net_income_continuing_ops": -3333694, "net_income_to_common": -3333694, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 213000, "short_term_investments": null, "net_receivables": 1758159, "inventory": 2103379, "other_current_assets": null, "total_current_assets": 4715965, "net_ppe": null, "goodwill": 3209003, "intangible_assets": null, "goodwill_and_intangibles": 3209003, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19874648, "total_assets": 24590613, "short_term_debt": 8590838, "accounts_payable": 1717971, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12008538, "long_term_debt": 1999999, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3002630, "total_liabilities": 15011168, "total_debt": 10590837, "preferred_stock": null, "minority_interest": null, "retained_earnings": -27301783, "total_equity": 9579445, "shares_outstanding": 2657616, "operating_cash_flow": -1963224, "stock_based_compensation": 78880, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 330270, "acquisitions": null, "other_investing": null, "investing_cash_flow": -316210, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24050, "free_cash_flow": -1632954, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2432133", "ebitda": "-2166000", "netIncome": "-3333694", "grossProfit": "-726092", "depreciation": "None", "totalRevenue": "6332967", "costOfRevenue": "7059059", "interestIncome": "None", "incomeBeforeTax": "-3333694", "interestExpense": "919778", "operatingIncome": "-2663577", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-919778", "nonInterestIncome": "None", "operatingExpenses": "1937485", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "340996", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7059059", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "266133", "sellingGeneralAndAdministrative": "1568887", "netIncomeFromContinuingOperations": "-3333694" }, "balance": { "goodwill": "3209003", "inventory": "2103379", "commonStock": "2126", "currentDebt": "None", "investments": "None", "totalAssets": "24590613", "longTermDebt": "1999999", "shortTermDebt": "8590838", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-27301783", "totalLiabilities": "15011168", "otherCurrentAssets": "641427", "totalCurrentAssets": "4715965", "currentLongTermDebt": "8492437", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1758159", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19874648", "currentAccountsPayable": "1717971", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11593468", "totalShareholderEquity": "9579445", "capitalLeaseObligations": "1101032", "otherCurrentLiabilities": "1699729", "totalCurrentLiabilities": "12008538", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3002630", "cashAndShortTermInvestments": "213000", "commonStockSharesOutstanding": "2657616", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3333694", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1045857", "operatingCashflow": "-1963224", "capitalExpenditures": "330270", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24050", "cashflowFromInvestment": "-316210", "stockBasedCompensation": "78880", "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": "266133", "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": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "income_statement": { "revenue": 4189819, "cost_of_revenue": 6349827, "gross_profit": -2160008, "ebit": -2461169, "ebitda": -2218452, "pretax_income": -4204018, "tax_provision": null, "net_income": -4204018, "net_income_to_common": -4204018, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 385116, "total_current_assets": 4997373, "total_assets": 26947243, "short_term_debt": 7893286, "long_term_debt": 2000560, "total_debt": 9893846, "total_liabilities": 15448746, "total_equity": 11498497, "shares_outstanding": 2458027, "goodwill_and_intangibles": 3209003 }, "cash_flow": { "operating_cash_flow": -2874832, "capital_expenditure": 417959, "free_cash_flow": -2456873, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170491, "ticker_id": 8244, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2461169", "ebitda": "-2218452", "netIncome": "-4204018", "grossProfit": "-2160008", "depreciation": "None", "totalRevenue": "4189819", "costOfRevenue": "6349827", "interestIncome": "None", "incomeBeforeTax": "-4204018", "interestExpense": "1742849", "operatingIncome": "-3841167", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1749078", "nonInterestIncome": "None", "operatingExpenses": "1681159", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6349827", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242717", "sellingGeneralAndAdministrative": "1395105", "netIncomeFromContinuingOperations": "-4204018" }, "balance": { "goodwill": "3209003", "inventory": "3149236", "commonStock": "1903", "currentDebt": "None", "investments": "None", "totalAssets": "26947243", "longTermDebt": "2000560", "shortTermDebt": "7893286", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-23968089", "totalLiabilities": "15448746", "otherCurrentAssets": "339124", "totalCurrentAssets": "4997373", "currentLongTermDebt": "7838744", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1123897", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21949870", "currentAccountsPayable": "2777698", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10943360", "totalShareholderEquity": "11498497", "capitalLeaseObligations": "1104056", "otherCurrentLiabilities": "1725299", "totalCurrentLiabilities": "12398672", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3050074", "cashAndShortTermInvestments": "385116", "commonStockSharesOutstanding": "2458027", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "385116", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4204018", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-463293", "operatingCashflow": "-2874832", "capitalExpenditures": "417959", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2591348", "cashflowFromInvestment": "417959", "stockBasedCompensation": "97633", "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": "242717", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4189819, "cost_of_revenue": 6349827, "gross_profit": -2160008, "research_and_development": null, "selling_general_admin": 1395105, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2461169, "depreciation_amortisation": 242717, "ebitda": -2218452, "interest_expense": 1742849, "interest_income": null, "other_non_operating": null, "pretax_income": -4204018, "tax_provision": null, "effective_tax_rate": null, "net_income": -4204018, "net_income_continuing_ops": -4204018, "net_income_to_common": -4204018, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 385116, "short_term_investments": null, "net_receivables": 1123897, "inventory": 3149236, "other_current_assets": null, "total_current_assets": 4997373, "net_ppe": null, "goodwill": 3209003, "intangible_assets": null, "goodwill_and_intangibles": 3209003, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21949870, "total_assets": 26947243, "short_term_debt": 7893286, "accounts_payable": 2777698, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12398672, "long_term_debt": 2000560, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3050074, "total_liabilities": 15448746, "total_debt": 9893846, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23968089, "total_equity": 11498497, "shares_outstanding": 2458027, "operating_cash_flow": -2874832, "stock_based_compensation": 97633, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 417959, "acquisitions": null, "other_investing": null, "investing_cash_flow": 417959, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2591348, "free_cash_flow": -2456873, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2461169", "ebitda": "-2218452", "netIncome": "-4204018", "grossProfit": "-2160008", "depreciation": "None", "totalRevenue": "4189819", "costOfRevenue": "6349827", "interestIncome": "None", "incomeBeforeTax": "-4204018", "interestExpense": "1742849", "operatingIncome": "-3841167", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1749078", "nonInterestIncome": "None", "operatingExpenses": "1681159", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6349827", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242717", "sellingGeneralAndAdministrative": "1395105", "netIncomeFromContinuingOperations": "-4204018" }, "balance": { "goodwill": "3209003", "inventory": "3149236", "commonStock": "1903", "currentDebt": "None", "investments": "None", "totalAssets": "26947243", "longTermDebt": "2000560", "shortTermDebt": "7893286", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-23968089", "totalLiabilities": "15448746", "otherCurrentAssets": "339124", "totalCurrentAssets": "4997373", "currentLongTermDebt": "7838744", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1123897", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21949870", "currentAccountsPayable": "2777698", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10943360", "totalShareholderEquity": "11498497", "capitalLeaseObligations": "1104056", "otherCurrentLiabilities": "1725299", "totalCurrentLiabilities": "12398672", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3050074", "cashAndShortTermInvestments": "385116", "commonStockSharesOutstanding": "2458027", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "385116", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4204018", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-463293", "operatingCashflow": "-2874832", "capitalExpenditures": "417959", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2591348", "cashflowFromInvestment": "417959", "stockBasedCompensation": "97633", "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": "242717", "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": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "income_statement": { "revenue": 4846795, "cost_of_revenue": 4532565, "gross_profit": 314230, "ebit": -3125145, "ebitda": -2905399, "pretax_income": -4445260, "tax_provision": null, "net_income": -4445260, "net_income_to_common": -4445260, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 292920, "total_current_assets": 4801943, "total_assets": 26348051, "short_term_debt": 10534663, "long_term_debt": 2057198, "total_debt": 12591861, "total_liabilities": 17726267, "total_equity": 8621784, "shares_outstanding": 2458027, "goodwill_and_intangibles": 3209003 }, "cash_flow": { "operating_cash_flow": -2014371, "capital_expenditure": 527496, "free_cash_flow": -1486875, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170493, "ticker_id": 8244, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3125145", "ebitda": "-2905399", "netIncome": "-4445260", "grossProfit": "314230", "depreciation": "None", "totalRevenue": "4846795", "costOfRevenue": "4532565", "interestIncome": "None", "incomeBeforeTax": "-4445260", "interestExpense": "1320115", "operatingIncome": "-1185152", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1331955", "nonInterestIncome": "None", "operatingExpenses": "1499382", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4532565", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219746", "sellingGeneralAndAdministrative": "1267796", "netIncomeFromContinuingOperations": "-4445260" }, "balance": { "goodwill": "3209003", "inventory": "2685943", "commonStock": "1744", "currentDebt": "None", "investments": "None", "totalAssets": "26348051", "longTermDebt": "2057198", "shortTermDebt": "10534663", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-19764071", "totalLiabilities": "17726267", "otherCurrentAssets": "293826", "totalCurrentAssets": "4801943", "currentLongTermDebt": "10477857", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1529254", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21546108", "currentAccountsPayable": "2766648", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12669685", "totalShareholderEquity": "8621784", "capitalLeaseObligations": "134630", "otherCurrentLiabilities": "2287237", "totalCurrentLiabilities": "15591245", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2135022", "cashAndShortTermInvestments": "292920", "commonStockSharesOutstanding": "2458027", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "292920", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4499470", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "522910", "operatingCashflow": "-2014371", "capitalExpenditures": "527496", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "845255", "cashflowFromInvestment": "-527496", "stockBasedCompensation": "74604", "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": "237673", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4846795, "cost_of_revenue": 4532565, "gross_profit": 314230, "research_and_development": null, "selling_general_admin": 1267796, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3125145, "depreciation_amortisation": 219746, "ebitda": -2905399, "interest_expense": 1320115, "interest_income": null, "other_non_operating": null, "pretax_income": -4445260, "tax_provision": null, "effective_tax_rate": null, "net_income": -4445260, "net_income_continuing_ops": -4445260, "net_income_to_common": -4445260, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 292920, "short_term_investments": null, "net_receivables": 1529254, "inventory": 2685943, "other_current_assets": null, "total_current_assets": 4801943, "net_ppe": null, "goodwill": 3209003, "intangible_assets": null, "goodwill_and_intangibles": 3209003, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21546108, "total_assets": 26348051, "short_term_debt": 10534663, "accounts_payable": 2766648, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15591245, "long_term_debt": 2057198, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2135022, "total_liabilities": 17726267, "total_debt": 12591861, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19764071, "total_equity": 8621784, "shares_outstanding": 2458027, "operating_cash_flow": -2014371, "stock_based_compensation": 74604, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 527496, "acquisitions": null, "other_investing": null, "investing_cash_flow": -527496, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 845255, "free_cash_flow": -1486875, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3125145", "ebitda": "-2905399", "netIncome": "-4445260", "grossProfit": "314230", "depreciation": "None", "totalRevenue": "4846795", "costOfRevenue": "4532565", "interestIncome": "None", "incomeBeforeTax": "-4445260", "interestExpense": "1320115", "operatingIncome": "-1185152", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1331955", "nonInterestIncome": "None", "operatingExpenses": "1499382", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4532565", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219746", "sellingGeneralAndAdministrative": "1267796", "netIncomeFromContinuingOperations": "-4445260" }, "balance": { "goodwill": "3209003", "inventory": "2685943", "commonStock": "1744", "currentDebt": "None", "investments": "None", "totalAssets": "26348051", "longTermDebt": "2057198", "shortTermDebt": "10534663", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-19764071", "totalLiabilities": "17726267", "otherCurrentAssets": "293826", "totalCurrentAssets": "4801943", "currentLongTermDebt": "10477857", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1529254", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21546108", "currentAccountsPayable": "2766648", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12669685", "totalShareholderEquity": "8621784", "capitalLeaseObligations": "134630", "otherCurrentLiabilities": "2287237", "totalCurrentLiabilities": "15591245", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2135022", "cashAndShortTermInvestments": "292920", "commonStockSharesOutstanding": "2458027", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "292920", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4499470", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "522910", "operatingCashflow": "-2014371", "capitalExpenditures": "527496", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "845255", "cashflowFromInvestment": "-527496", "stockBasedCompensation": "74604", "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": "237673", "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": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "income_statement": { "revenue": 3375244, "cost_of_revenue": 3860833, "gross_profit": -485589, "ebit": -1456657, "ebitda": -1239094, "pretax_income": -3562478, "tax_provision": null, "net_income": -3562478, "net_income_to_common": -3562478, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 431954, "total_current_assets": 4854928, "total_assets": 27668792, "short_term_debt": 11308404, "long_term_debt": null, "total_debt": 11308404, "total_liabilities": 17863359, "total_equity": 9805433, "shares_outstanding": 2458027, "goodwill_and_intangibles": 3209003 }, "cash_flow": { "operating_cash_flow": -1377827, "capital_expenditure": 944050, "free_cash_flow": -433777, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170494, "ticker_id": 8244, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1456657", "ebitda": "-1239094", "netIncome": "-3562478", "grossProfit": "-485589", "depreciation": "None", "totalRevenue": "3375244", "costOfRevenue": "3860833", "interestIncome": "None", "incomeBeforeTax": "-3562478", "interestExpense": "2105821", "operatingIncome": "-1458440", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2120313", "nonInterestIncome": "None", "operatingExpenses": "972851", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3860833", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217563", "sellingGeneralAndAdministrative": "956887", "netIncomeFromContinuingOperations": "-3562478" }, "balance": { "goodwill": "3209003", "inventory": "3208853", "commonStock": "1660", "currentDebt": "None", "investments": "None", "totalAssets": "27668792", "longTermDebt": "None", "shortTermDebt": "11308404", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-15264601", "totalLiabilities": "17863359", "otherCurrentAssets": "380119", "totalCurrentAssets": "4854928", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22813864", "currentAccountsPayable": "3885321", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "33688036", "totalShareholderEquity": "9805433", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "290000", "totalCurrentLiabilities": "15483727", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2379632", "cashAndShortTermInvestments": "431954", "commonStockSharesOutstanding": "2458027", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "431954", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3562478", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-974907", "operatingCashflow": "-1377827", "capitalExpenditures": "944050", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2470753", "cashflowFromInvestment": "-944050", "stockBasedCompensation": "189792", "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": "217563", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3375244, "cost_of_revenue": 3860833, "gross_profit": -485589, "research_and_development": null, "selling_general_admin": 956887, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1456657, "depreciation_amortisation": 217563, "ebitda": -1239094, "interest_expense": 2105821, "interest_income": null, "other_non_operating": null, "pretax_income": -3562478, "tax_provision": null, "effective_tax_rate": null, "net_income": -3562478, "net_income_continuing_ops": -3562478, "net_income_to_common": -3562478, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 431954, "short_term_investments": null, "net_receivables": 834000, "inventory": 3208853, "other_current_assets": null, "total_current_assets": 4854928, "net_ppe": null, "goodwill": 3209003, "intangible_assets": null, "goodwill_and_intangibles": 3209003, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22813864, "total_assets": 27668792, "short_term_debt": 11308404, "accounts_payable": 3885321, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15483727, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2379632, "total_liabilities": 17863359, "total_debt": 11308404, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15264601, "total_equity": 9805433, "shares_outstanding": 2458027, "operating_cash_flow": -1377827, "stock_based_compensation": 189792, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 944050, "acquisitions": null, "other_investing": null, "investing_cash_flow": -944050, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2470753, "free_cash_flow": -433777, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1456657", "ebitda": "-1239094", "netIncome": "-3562478", "grossProfit": "-485589", "depreciation": "None", "totalRevenue": "3375244", "costOfRevenue": "3860833", "interestIncome": "None", "incomeBeforeTax": "-3562478", "interestExpense": "2105821", "operatingIncome": "-1458440", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2120313", "nonInterestIncome": "None", "operatingExpenses": "972851", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3860833", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217563", "sellingGeneralAndAdministrative": "956887", "netIncomeFromContinuingOperations": "-3562478" }, "balance": { "goodwill": "3209003", "inventory": "3208853", "commonStock": "1660", "currentDebt": "None", "investments": "None", "totalAssets": "27668792", "longTermDebt": "None", "shortTermDebt": "11308404", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-15264601", "totalLiabilities": "17863359", "otherCurrentAssets": "380119", "totalCurrentAssets": "4854928", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22813864", "currentAccountsPayable": "3885321", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "33688036", "totalShareholderEquity": "9805433", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "290000", "totalCurrentLiabilities": "15483727", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2379632", "cashAndShortTermInvestments": "431954", "commonStockSharesOutstanding": "2458027", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "431954", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3562478", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-974907", "operatingCashflow": "-1377827", "capitalExpenditures": "944050", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2470753", "cashflowFromInvestment": "-944050", "stockBasedCompensation": "189792", "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": "217563", "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": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "income_statement": { "revenue": 10952330, "cost_of_revenue": 10382881, "gross_profit": 569449, "ebit": -1154100, "ebitda": -967614, "pretax_income": -2462545, "tax_provision": null, "net_income": -2462545, "net_income_to_common": -2462545, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 2458027, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1224548, "capital_expenditure": 427666, "free_cash_flow": -796882, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170495, "ticker_id": 8244, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1154100", "ebitda": "-967614", "netIncome": "-2462545", "grossProfit": "569449", "depreciation": "None", "totalRevenue": "10952330", "costOfRevenue": "10382881", "interestIncome": "None", "incomeBeforeTax": "-2462545", "interestExpense": "1308445", "operatingIncome": "-1039907", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1418590", "nonInterestIncome": "None", "operatingExpenses": "1609356", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "199398", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10382881", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "186486", "sellingGeneralAndAdministrative": "1283939", "netIncomeFromContinuingOperations": "-2462545" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "2458027", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2462545", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "203235", "operatingCashflow": "-1224548", "capitalExpenditures": "427666", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1707755", "cashflowFromInvestment": "-427666", "stockBasedCompensation": "270176", "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": "186486", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10952330, "cost_of_revenue": 10382881, "gross_profit": 569449, "research_and_development": 199398, "selling_general_admin": 1283939, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1154100, "depreciation_amortisation": 186486, "ebitda": -967614, "interest_expense": 1308445, "interest_income": null, "other_non_operating": null, "pretax_income": -2462545, "tax_provision": null, "effective_tax_rate": null, "net_income": -2462545, "net_income_continuing_ops": -2462545, "net_income_to_common": -2462545, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 2458027, "operating_cash_flow": -1224548, "stock_based_compensation": 270176, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 427666, "acquisitions": null, "other_investing": null, "investing_cash_flow": -427666, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1707755, "free_cash_flow": -796882, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1154100", "ebitda": "-967614", "netIncome": "-2462545", "grossProfit": "569449", "depreciation": "None", "totalRevenue": "10952330", "costOfRevenue": "10382881", "interestIncome": "None", "incomeBeforeTax": "-2462545", "interestExpense": "1308445", "operatingIncome": "-1039907", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1418590", "nonInterestIncome": "None", "operatingExpenses": "1609356", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "199398", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10382881", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "186486", "sellingGeneralAndAdministrative": "1283939", "netIncomeFromContinuingOperations": "-2462545" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "2458027", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2462545", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "203235", "operatingCashflow": "-1224548", "capitalExpenditures": "427666", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1707755", "cashflowFromInvestment": "-427666", "stockBasedCompensation": "270176", "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": "186486", "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": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "income_statement": { "revenue": 11591643, "cost_of_revenue": 14985513, "gross_profit": -3393870, "ebit": -3256819, "ebitda": -2984687, "pretax_income": -5074810, "tax_provision": -187862, "net_income": -4886948, "net_income_to_common": -4886948, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326822, "total_current_assets": 6395859, "total_assets": 28175980, "short_term_debt": 7967042, "long_term_debt": 2100514, "total_debt": 10067556, "total_liabilities": 15087923, "total_equity": 13088057, "shares_outstanding": 2458027, "goodwill_and_intangibles": 3209003 }, "cash_flow": { "operating_cash_flow": -2905616, "capital_expenditure": 186073, "free_cash_flow": -2719543, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170496, "ticker_id": 8244, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3256819", "ebitda": "-2984687", "netIncome": "-4886948", "grossProfit": "-3393870", "depreciation": "None", "totalRevenue": "11591643", "costOfRevenue": "14985513", "interestIncome": "None", "incomeBeforeTax": "-5074810", "interestExpense": "1817991", "operatingIncome": "-3280440", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-187862", "reportedCurrency": "USD", "netInterestIncome": "-1808503", "nonInterestIncome": "None", "operatingExpenses": "-113430", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14985513", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272132", "sellingGeneralAndAdministrative": "194295", "netIncomeFromContinuingOperations": "-4886948" }, "balance": { "goodwill": "3209003", "inventory": "2437181", "commonStock": "1630", "currentDebt": "None", "investments": "None", "totalAssets": "28175980", "longTermDebt": "2100514", "shortTermDebt": "7967042", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-9239578", "totalLiabilities": "15087923", "otherCurrentAssets": "114387", "totalCurrentAssets": "6395859", "currentLongTermDebt": "7897265", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3517469", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21780121", "currentAccountsPayable": "4753782", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10183802", "totalShareholderEquity": "13088057", "capitalLeaseObligations": "186023", "otherCurrentLiabilities": "146859", "totalCurrentLiabilities": "12871163", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2216760", "cashAndShortTermInvestments": "326822", "commonStockSharesOutstanding": "2458027", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "326822", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4886948", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1388556", "operatingCashflow": "-2905616", "capitalExpenditures": "186073", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1679110", "cashflowFromInvestment": "575327", "stockBasedCompensation": "308896", "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": "272132", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11591643, "cost_of_revenue": 14985513, "gross_profit": -3393870, "research_and_development": null, "selling_general_admin": 194295, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3256819, "depreciation_amortisation": 272132, "ebitda": -2984687, "interest_expense": 1817991, "interest_income": null, "other_non_operating": null, "pretax_income": -5074810, "tax_provision": -187862, "effective_tax_rate": null, "net_income": -4886948, "net_income_continuing_ops": -4886948, "net_income_to_common": -4886948, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 326822, "short_term_investments": null, "net_receivables": 3517469, "inventory": 2437181, "other_current_assets": null, "total_current_assets": 6395859, "net_ppe": null, "goodwill": 3209003, "intangible_assets": null, "goodwill_and_intangibles": 3209003, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21780121, "total_assets": 28175980, "short_term_debt": 7967042, "accounts_payable": 4753782, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12871163, "long_term_debt": 2100514, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2216760, "total_liabilities": 15087923, "total_debt": 10067556, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9239578, "total_equity": 13088057, "shares_outstanding": 2458027, "operating_cash_flow": -2905616, "stock_based_compensation": 308896, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 186073, "acquisitions": null, "other_investing": null, "investing_cash_flow": 575327, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1679110, "free_cash_flow": -2719543, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3256819", "ebitda": "-2984687", "netIncome": "-4886948", "grossProfit": "-3393870", "depreciation": "None", "totalRevenue": "11591643", "costOfRevenue": "14985513", "interestIncome": "None", "incomeBeforeTax": "-5074810", "interestExpense": "1817991", "operatingIncome": "-3280440", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-187862", "reportedCurrency": "USD", "netInterestIncome": "-1808503", "nonInterestIncome": "None", "operatingExpenses": "-113430", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14985513", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272132", "sellingGeneralAndAdministrative": "194295", "netIncomeFromContinuingOperations": "-4886948" }, "balance": { "goodwill": "3209003", "inventory": "2437181", "commonStock": "1630", "currentDebt": "None", "investments": "None", "totalAssets": "28175980", "longTermDebt": "2100514", "shortTermDebt": "7967042", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-9239578", "totalLiabilities": "15087923", "otherCurrentAssets": "114387", "totalCurrentAssets": "6395859", "currentLongTermDebt": "7897265", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3517469", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21780121", "currentAccountsPayable": "4753782", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10183802", "totalShareholderEquity": "13088057", "capitalLeaseObligations": "186023", "otherCurrentLiabilities": "146859", "totalCurrentLiabilities": "12871163", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2216760", "cashAndShortTermInvestments": "326822", "commonStockSharesOutstanding": "2458027", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "326822", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4886948", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1388556", "operatingCashflow": "-2905616", "capitalExpenditures": "186073", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1679110", "cashflowFromInvestment": "575327", "stockBasedCompensation": "308896", "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": "272132", "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": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "income_statement": { "revenue": 14397648, "cost_of_revenue": 11647135, "gross_profit": 2750513, "ebit": 1316879, "ebitda": 1474349, "pretax_income": -597527, "tax_provision": null, "net_income": -597527, "net_income_to_common": -597527, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 2458027, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170498, "ticker_id": 8244, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:44.577833+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1316879", "ebitda": "1474349", "netIncome": "-597527", "grossProfit": "2750513", "depreciation": "None", "totalRevenue": "14397648", "costOfRevenue": "11647135", "interestIncome": "None", "incomeBeforeTax": "-597527", "interestExpense": "1914406", "operatingIncome": "1316879", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1917900", "nonInterestIncome": "None", "operatingExpenses": "1433634", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11647135", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157470", "sellingGeneralAndAdministrative": "1272670", "netIncomeFromContinuingOperations": "-597527" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "2458027", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-597527", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14397648, "cost_of_revenue": 11647135, "gross_profit": 2750513, "research_and_development": null, "selling_general_admin": 1272670, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1316879, "depreciation_amortisation": 157470, "ebitda": 1474349, "interest_expense": 1914406, "interest_income": null, "other_non_operating": null, "pretax_income": -597527, "tax_provision": null, "effective_tax_rate": null, "net_income": -597527, "net_income_continuing_ops": -597527, "net_income_to_common": -597527, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 2458027, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1316879", "ebitda": "1474349", "netIncome": "-597527", "grossProfit": "2750513", "depreciation": "None", "totalRevenue": "14397648", "costOfRevenue": "11647135", "interestIncome": "None", "incomeBeforeTax": "-597527", "interestExpense": "1914406", "operatingIncome": "1316879", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1917900", "nonInterestIncome": "None", "operatingExpenses": "1433634", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11647135", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157470", "sellingGeneralAndAdministrative": "1272670", "netIncomeFromContinuingOperations": "-597527" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "2458027", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-597527", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 11, "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" ] } } }