{ "ticker": { "uuid": "69b25594-beb8-441d-9c69-b2c1f9003183", "symbol": "DBGI", "name": "Digital Brands Group, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Retail", "page_url": "https://sharemaestro.com/factors/ticker/69b25594-beb8-441d-9c69-b2c1f9003183/", "api_url": "https://sharemaestro.com/factors/api/tickers/69b25594-beb8-441d-9c69-b2c1f9003183/" }, "ticker_metadata": { "id": 5638, "uuid": "69b25594-beb8-441d-9c69-b2c1f9003183", "symbol": "DBGI", "name": "Digital Brands Group, Inc. Common Stock", "asset_type": "equity", "market_cap": 11331900, "stock_exchange_id": 2, "industry": "Apparel Retail", "sector": "Consumer Cyclical", "description": "Digital Brands Group, Inc. offers apparel from various brands direct to consumer and wholesale. The company is headquartered in Austin, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "69b25594-beb8-441d-9c69-b2c1f9003183", "symbol": "DBGI", "name": "Digital Brands Group, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Retail", "page_url": "https://sharemaestro.com/factors/ticker/69b25594-beb8-441d-9c69-b2c1f9003183/", "api_url": "https://sharemaestro.com/factors/api/tickers/69b25594-beb8-441d-9c69-b2c1f9003183/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.63, "value": 0.55, "quality": 0.55, "momentum": 0.55, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 0.86, "market_cap": 9205064.18, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -10.4944, "piotroski_f_score": 3, "momentum_12_1": -0.864, "volatility_252d": 1.6879 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:17.251886+00:00", "batch_id": "" }, "size": { "price_close": 0.86, "market_cap": 9205064.18, "market_cap_usd": 9205064.18, "enterprise_value": 10141581.18, "shares_outstanding": 10703563, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.5723, "ptbv_ratio": null, "ps_ratio": 1.3487, "pcf_ratio": null, "pfcf_ratio": -0.5767, "ev_ebitda": null, "ev_ebit": -0.3463, "ev_sales": 1.4859, "ev_fcf": -0.6354, "earnings_yield": null, "fcf_yield": -1.5738, "price_to_sales": 1.3487, "price_to_book": 2.5723, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.673 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.012, "operating_margin": -4.2903, "net_margin": -5.5024, "ebitda_margin": -3.7574, "fcf_margin": -2.3385, "roe": -10.4944, "roa": -0.7936, "roic": -4.864, "roc_greenblatt": null, "asset_turnover": 0.1442, "cash_conversion": 0.425, "accruals_ratio": -0.4538, "sbc_to_revenue": 0, "piotroski_f_score": 3, "altman_z_score": -6.8951, "earnings_stability_5y": 0.988, "revenue_stability_5y": 0.4673, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0017, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 12.223, "net_debt_to_ebitda": -0.0365, "debt_to_assets": 0.128, "interest_coverage": -58.1582, "current_ratio": 0.7207, "quick_ratio": 0.5886, "net_debt": 936517, "local_beta": 0.0033, "volatility_252d": 1.6879, "volatility_60d": 4.0561, "max_drawdown_12m": -0.9788, "risk_adjusted_momentum": -0.5119 }, "growth": { "revenue_growth_1y": -0.3071, "revenue_growth_3y_cagr": -0.1061, "revenue_growth_5y_cagr": 0.0709, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": -0.3071, "earnings_growth": null }, "momentum": { "price_return_1m": -0.4941, "price_return_3m": -0.7296, "price_return_6m": -0.8907, "price_return_9m": -0.8982, "price_return_12m": -0.9312, "price_return_12m_ex1m": -0.864, "momentum_6m": -0.8907, "momentum_12m": -0.9312, "momentum_12_1": -0.864, "distance_from_52w_high": -0.9493, "distance_from_52w_low": 1.3962, "relative_strength": -1.0891 }, "raw_ttm": { "revenue_ttm": 6825204, "gross_profit_ttm": 81897, "ebit_ttm": -29281901, "ebitda_ttm": -25645125, "net_income_ttm": -37554681, "eps_diluted_ttm": -3.5086, "operating_cash_flow_ttm": -16080891, "capital_expenditure_ttm": 119975, "fcf_ttm": -15960916, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 503487, "cash_and_equivalents": 5120371, "total_current_assets": 19342597, "total_current_liabilities": 26838996, "net_ppe": null, "total_assets": 47319165, "total_debt": 6056888, "total_equity": 3578557, "net_working_capital": -6559882, "book_value_per_share": 0.3343, "retained_earnings": -166745629, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6563403, "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": 45, "quality_composite": 45, "momentum_composite": 45, "growth_composite": 45, "yield_composite": 45, "svqf_composite": 45, "vc1_composite": 45, "vc2_composite": 45, "vc3_composite": 45, "trending_value_composite": null, "overall_composite": 37, "quality_value_composite": 0.55, "os_score": 0.63, "value_percentile": 0.55, "quality_percentile": 0.55, "momentum_percentile": 0.55, "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": 53, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 910, "ticker_id": 5638, "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": "2026-06-07T06:47:17.251886+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.86, "market_cap": 9205064.18, "market_cap_usd": 9205064.18, "enterprise_value": 10141581.18, "shares_outstanding": 10703563, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.57228379, "ptbv_ratio": null, "ps_ratio": 1.34868704, "pcf_ratio": null, "pfcf_ratio": -0.57672531, "ev_ebitda": null, "ev_ebit": -0.34634299, "ev_sales": 1.48590155, "ev_fcf": -0.63540095, "earnings_yield": null, "fcf_yield": -1.57380942, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.0119992, "operating_margin": -4.29026019, "net_margin": -5.5023529, "ebitda_margin": -3.75741516, "fcf_margin": -2.33852585, "roe": -10.49436435, "roa": -0.79364632, "roic": -4.86402344, "roc_greenblatt": null, "asset_turnover": 0.14423763, "cash_conversion": 0.4250047, "accruals_ratio": -0.45380746, "sbc_to_revenue": 0, "debt_to_equity": 12.22297367, "net_debt_to_ebitda": -0.03651832, "debt_to_assets": 0.12800074, "interest_coverage": -58.15820667, "current_ratio": 0.72069004, "quick_ratio": 0.5885538, "net_debt": 936517, "revenue_growth_1y": -0.30714005, "revenue_growth_3y_cagr": -0.10610421, "revenue_growth_5y_cagr": 0.07094012, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": -6.89508644, "earnings_stability_5y": 0.988007, "revenue_stability_5y": 0.467342, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.49411765, "price_return_3m": -0.72955975, "price_return_6m": -0.89072427, "price_return_9m": -0.89822606, "price_return_12m": -0.9312, "price_return_12m_ex1m": -0.864, "distance_from_52w_high": -0.94929245, "distance_from_52w_low": 1.39621064, "relative_strength": -1.08914105, "local_beta": 0.0033, "volatility_252d": 1.687872, "volatility_60d": 4.056131, "max_drawdown_12m": -0.97883844, "revenue_ttm": 6825204, "gross_profit_ttm": 81897, "ebit_ttm": -29281901, "ebitda_ttm": -25645125, "net_income_ttm": -37554681, "eps_diluted_ttm": -3.50861494, "operating_cash_flow_ttm": -16080891, "capital_expenditure_ttm": 119975, "fcf_ttm": -15960916, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 503487, "cash_and_equivalents": 5120371, "total_current_assets": 19342597, "total_current_liabilities": 26838996, "net_ppe": null, "total_assets": 47319165, "total_debt": 6056888, "total_equity": 3578557, "net_working_capital": -6559882, "book_value_per_share": 0.33433325, "retained_earnings": -166745629, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6563403, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 45, "quality_composite": 45, "momentum_composite": 45, "growth_composite": 45, "yield_composite": 45, "svqf_composite": 45, "vc1_composite": 45, "vc2_composite": 45, "vc3_composite": 45, "trending_value_composite": null, "overall_composite": 37, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.86, "os": 0.63, "value": 0.55, "quality": 0.55, "momentum": 0.55, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -10.4944, "momentum_12_1": -0.864, "complete_fields": { "id": 910, "ticker_id": 5638, "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": "2026-06-07T06:47:17.251886+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.86, "market_cap": 9205064.18, "market_cap_usd": 9205064.18, "enterprise_value": 10141581.18, "shares_outstanding": 10703563, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.57228379, "ptbv_ratio": null, "ps_ratio": 1.34868704, "pcf_ratio": null, "pfcf_ratio": -0.57672531, "ev_ebitda": null, "ev_ebit": -0.34634299, "ev_sales": 1.48590155, "ev_fcf": -0.63540095, "earnings_yield": null, "fcf_yield": -1.57380942, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.0119992, "operating_margin": -4.29026019, "net_margin": -5.5023529, "ebitda_margin": -3.75741516, "fcf_margin": -2.33852585, "roe": -10.49436435, "roa": -0.79364632, "roic": -4.86402344, "roc_greenblatt": null, "asset_turnover": 0.14423763, "cash_conversion": 0.4250047, "accruals_ratio": -0.45380746, "sbc_to_revenue": 0, "debt_to_equity": 12.22297367, "net_debt_to_ebitda": -0.03651832, "debt_to_assets": 0.12800074, "interest_coverage": -58.15820667, "current_ratio": 0.72069004, "quick_ratio": 0.5885538, "net_debt": 936517, "revenue_growth_1y": -0.30714005, "revenue_growth_3y_cagr": -0.10610421, "revenue_growth_5y_cagr": 0.07094012, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": -6.89508644, "earnings_stability_5y": 0.988007, "revenue_stability_5y": 0.467342, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.49411765, "price_return_3m": -0.72955975, "price_return_6m": -0.89072427, "price_return_9m": -0.89822606, "price_return_12m": -0.9312, "price_return_12m_ex1m": -0.864, "distance_from_52w_high": -0.94929245, "distance_from_52w_low": 1.39621064, "relative_strength": -1.08914105, "local_beta": 0.0033, "volatility_252d": 1.687872, "volatility_60d": 4.056131, "max_drawdown_12m": -0.97883844, "revenue_ttm": 6825204, "gross_profit_ttm": 81897, "ebit_ttm": -29281901, "ebitda_ttm": -25645125, "net_income_ttm": -37554681, "eps_diluted_ttm": -3.50861494, "operating_cash_flow_ttm": -16080891, "capital_expenditure_ttm": 119975, "fcf_ttm": -15960916, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 503487, "cash_and_equivalents": 5120371, "total_current_assets": 19342597, "total_current_liabilities": 26838996, "net_ppe": null, "total_assets": 47319165, "total_debt": 6056888, "total_equity": 3578557, "net_working_capital": -6559882, "book_value_per_share": 0.33433325, "retained_earnings": -166745629, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6563403, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 45, "quality_composite": 45, "momentum_composite": 45, "growth_composite": 45, "yield_composite": 45, "svqf_composite": 45, "vc1_composite": 45, "vc2_composite": 45, "vc3_composite": 45, "trending_value_composite": null, "overall_composite": 37, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "income_statement": { "revenue": 7380921, "cost_of_revenue": 6326300, "gross_profit": 1054621, "ebit": -27737974, "ebitda": -25645125, "pretax_income": -28252558, "tax_provision": null, "net_income": -28252558, "net_income_to_common": -28252558, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1934831, "total_current_assets": 20616043, "total_assets": 44489380, "short_term_debt": 6124749, "long_term_debt": null, "total_debt": 6124749, "total_liabilities": 35721376, "total_equity": 8768004, "shares_outstanding": 13956769, "goodwill_and_intangibles": 10283316 }, "cash_flow": { "operating_cash_flow": -15877168, "capital_expenditure": 0, "free_cash_flow": -15877168, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55526, "ticker_id": 5638, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27737974", "ebitda": "-25645125", "netIncome": "-28252558", "grossProfit": "1054621", "depreciation": "None", "totalRevenue": "7380921", "costOfRevenue": "6326300", "interestIncome": "None", "incomeBeforeTax": "-28252558", "interestExpense": "514584", "operatingIncome": "-23859773", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-514584", "nonInterestIncome": "None", "operatingExpenses": "24914394", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6326300", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2092849", "sellingGeneralAndAdministrative": "9674699", "netIncomeFromContinuingOperations": "-28252558" }, "balance": { "goodwill": "5788445", "inventory": "3136660", "commonStock": "879", "currentDebt": "None", "investments": "None", "totalAssets": "44489380", "longTermDebt": "None", "shortTermDebt": "6124749", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4494871", "reportedCurrency": "USD", "retainedEarnings": "-155353596", "totalLiabilities": "35721376", "otherCurrentAssets": "15117132", "totalCurrentAssets": "20616043", "currentLongTermDebt": "6124749", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "427420", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23873337", "currentAccountsPayable": "6270892", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6124749", "totalShareholderEquity": "8768004", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13671046", "totalCurrentLiabilities": "26066687", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9654689", "cashAndShortTermInvestments": "1934831", "commonStockSharesOutstanding": "13956769", "intangibleAssetsExcludingGoodwill": "4494871", "cashAndCashEquivalentsAtCarryingValue": "1934831", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28252558", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "687280", "operatingCashflow": "-15877168", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23391742", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2092849", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7380921, "cost_of_revenue": 6326300, "gross_profit": 1054621, "research_and_development": null, "selling_general_admin": 9674699, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27737974, "depreciation_amortisation": 2092849, "ebitda": -25645125, "interest_expense": 514584, "interest_income": null, "other_non_operating": null, "pretax_income": -28252558, "tax_provision": null, "effective_tax_rate": null, "net_income": -28252558, "net_income_continuing_ops": -28252558, "net_income_to_common": -28252558, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1934831, "short_term_investments": null, "net_receivables": 427420, "inventory": 3136660, "other_current_assets": null, "total_current_assets": 20616043, "net_ppe": null, "goodwill": 5788445, "intangible_assets": 4494871, "goodwill_and_intangibles": 10283316, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23873337, "total_assets": 44489380, "short_term_debt": 6124749, "accounts_payable": 6270892, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26066687, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9654689, "total_liabilities": 35721376, "total_debt": 6124749, "preferred_stock": null, "minority_interest": null, "retained_earnings": -155353596, "total_equity": 8768004, "shares_outstanding": 13956769, "operating_cash_flow": -15877168, "stock_based_compensation": 0, "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": 23391742, "free_cash_flow": -15877168, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27737974", "ebitda": "-25645125", "netIncome": "-28252558", "grossProfit": "1054621", "depreciation": "None", "totalRevenue": "7380921", "costOfRevenue": "6326300", "interestIncome": "None", "incomeBeforeTax": "-28252558", "interestExpense": "514584", "operatingIncome": "-23859773", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-514584", "nonInterestIncome": "None", "operatingExpenses": "24914394", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6326300", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2092849", "sellingGeneralAndAdministrative": "9674699", "netIncomeFromContinuingOperations": "-28252558" }, "balance": { "goodwill": "5788445", "inventory": "3136660", "commonStock": "879", "currentDebt": "None", "investments": "None", "totalAssets": "44489380", "longTermDebt": "None", "shortTermDebt": "6124749", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4494871", "reportedCurrency": "USD", "retainedEarnings": "-155353596", "totalLiabilities": "35721376", "otherCurrentAssets": "15117132", "totalCurrentAssets": "20616043", "currentLongTermDebt": "6124749", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "427420", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23873337", "currentAccountsPayable": "6270892", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6124749", "totalShareholderEquity": "8768004", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13671046", "totalCurrentLiabilities": "26066687", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9654689", "cashAndShortTermInvestments": "1934831", "commonStockSharesOutstanding": "13956769", "intangibleAssetsExcludingGoodwill": "4494871", "cashAndCashEquivalentsAtCarryingValue": "1934831", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28252558", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "687280", "operatingCashflow": "-15877168", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23391742", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2092849", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "income_statement": { "revenue": 11555656, "cost_of_revenue": 7911536, "gross_profit": 3644120, "ebit": -10284462, "ebitda": -7778864, "pretax_income": -13225633, "tax_provision": -119044, "net_income": -13106589, "net_income_to_common": -13106589, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164431, "total_current_assets": 4697267, "total_assets": 19890327, "short_term_debt": 6398116, "long_term_debt": 150000, "total_debt": 6548116, "total_liabilities": 21218868, "total_equity": -1328541, "shares_outstanding": 170853, "goodwill_and_intangibles": 15093540 }, "cash_flow": { "operating_cash_flow": -6152338, "capital_expenditure": 0, "free_cash_flow": -6152338, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55531, "ticker_id": 5638, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10284462", "ebitda": "-7778864", "netIncome": "-13106589", "grossProfit": "3644120", "depreciation": "None", "totalRevenue": "11555656", "costOfRevenue": "7911536", "interestIncome": "None", "incomeBeforeTax": "-13225633", "interestExpense": "2941171", "operatingIncome": "-8812782", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-119044", "reportedCurrency": "USD", "netInterestIncome": "-2941171", "nonInterestIncome": "None", "operatingExpenses": "12456902", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7911536", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2505598", "sellingGeneralAndAdministrative": "8652361", "netIncomeFromContinuingOperations": "-13106589" }, "balance": { "goodwill": "8973501", "inventory": "3823940", "commonStock": "83", "currentDebt": "None", "investments": "None", "totalAssets": "19890327", "longTermDebt": "150000", "shortTermDebt": "6398116", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6120039", "reportedCurrency": "USD", "retainedEarnings": "-127101038", "totalLiabilities": "21218868", "otherCurrentAssets": "274643", "totalCurrentAssets": "4697267", "currentLongTermDebt": "6398116", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "434253", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15193060", "currentAccountsPayable": "6424661", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6548116", "totalShareholderEquity": "-1328541", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "7809130", "totalCurrentLiabilities": "20819878", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "398990", "cashAndShortTermInvestments": "164431", "commonStockSharesOutstanding": "170853", "intangibleAssetsExcludingGoodwill": "6120039", "cashAndCashEquivalentsAtCarryingValue": "164431", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13106589", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1025660", "operatingCashflow": "-6152338", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6295996", "cashflowFromInvestment": "None", "stockBasedCompensation": "169614", "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": "2505598", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11555656, "cost_of_revenue": 7911536, "gross_profit": 3644120, "research_and_development": null, "selling_general_admin": 8652361, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10284462, "depreciation_amortisation": 2505598, "ebitda": -7778864, "interest_expense": 2941171, "interest_income": null, "other_non_operating": null, "pretax_income": -13225633, "tax_provision": -119044, "effective_tax_rate": null, "net_income": -13106589, "net_income_continuing_ops": -13106589, "net_income_to_common": -13106589, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164431, "short_term_investments": null, "net_receivables": 434253, "inventory": 3823940, "other_current_assets": null, "total_current_assets": 4697267, "net_ppe": null, "goodwill": 8973501, "intangible_assets": 6120039, "goodwill_and_intangibles": 15093540, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15193060, "total_assets": 19890327, "short_term_debt": 6398116, "accounts_payable": 6424661, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20819878, "long_term_debt": 150000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 398990, "total_liabilities": 21218868, "total_debt": 6548116, "preferred_stock": null, "minority_interest": null, "retained_earnings": -127101038, "total_equity": -1328541, "shares_outstanding": 170853, "operating_cash_flow": -6152338, "stock_based_compensation": 169614, "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": 6295996, "free_cash_flow": -6152338, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10284462", "ebitda": "-7778864", "netIncome": "-13106589", "grossProfit": "3644120", "depreciation": "None", "totalRevenue": "11555656", "costOfRevenue": "7911536", "interestIncome": "None", "incomeBeforeTax": "-13225633", "interestExpense": "2941171", "operatingIncome": "-8812782", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-119044", "reportedCurrency": "USD", "netInterestIncome": "-2941171", "nonInterestIncome": "None", "operatingExpenses": "12456902", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7911536", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2505598", "sellingGeneralAndAdministrative": "8652361", "netIncomeFromContinuingOperations": "-13106589" }, "balance": { "goodwill": "8973501", "inventory": "3823940", "commonStock": "83", "currentDebt": "None", "investments": "None", "totalAssets": "19890327", "longTermDebt": "150000", "shortTermDebt": "6398116", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6120039", "reportedCurrency": "USD", "retainedEarnings": "-127101038", "totalLiabilities": "21218868", "otherCurrentAssets": "274643", "totalCurrentAssets": "4697267", "currentLongTermDebt": "6398116", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "434253", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15193060", "currentAccountsPayable": "6424661", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6548116", "totalShareholderEquity": "-1328541", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "7809130", "totalCurrentLiabilities": "20819878", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "398990", "cashAndShortTermInvestments": "164431", "commonStockSharesOutstanding": "170853", "intangibleAssetsExcludingGoodwill": "6120039", "cashAndCashEquivalentsAtCarryingValue": "164431", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13106589", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1025660", "operatingCashflow": "-6152338", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6295996", "cashflowFromInvestment": "None", "stockBasedCompensation": "169614", "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": "2505598", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "income_statement": { "revenue": 14916422, "cost_of_revenue": 8372642, "gross_profit": 6543780, "ebit": -2799478, "ebitda": 449716, "pretax_income": -8316596, "tax_provision": 368034, "net_income": -10247133, "net_income_to_common": -10247133, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20773, "total_current_assets": 5559687, "total_assets": 25336033, "short_term_debt": 8521248, "long_term_debt": 150000, "total_debt": 8671248, "total_liabilities": 23733441, "total_equity": 1602592, "shares_outstanding": 424402, "goodwill_and_intangibles": 18955718 }, "cash_flow": { "operating_cash_flow": -6012942, "capital_expenditure": 29675, "free_cash_flow": -5983267, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55536, "ticker_id": 5638, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2799478", "ebitda": "449716", "netIncome": "-10247133", "grossProfit": "6543780", "depreciation": "None", "totalRevenue": "14916422", "costOfRevenue": "8372642", "interestIncome": "None", "incomeBeforeTax": "-8316596", "interestExpense": "5517118", "operatingIncome": "-12793787", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "368034", "reportedCurrency": "USD", "netInterestIncome": "-7919744", "nonInterestIncome": "None", "operatingExpenses": "19337567", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8372642", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3249194", "sellingGeneralAndAdministrative": "14299389", "netIncomeFromContinuingOperations": "-21074111" }, "balance": { "goodwill": "8973501", "inventory": "4849600", "commonStock": "110", "currentDebt": "None", "investments": "None", "totalAssets": "25336033", "longTermDebt": "150000", "shortTermDebt": "8521248", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "9982217", "reportedCurrency": "USD", "retainedEarnings": "-113994449", "totalLiabilities": "23733441", "otherCurrentAssets": "276670", "totalCurrentAssets": "5559687", "currentLongTermDebt": "7310434", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "412644", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19776346", "currentAccountsPayable": "7538902", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8671248", "totalShareholderEquity": "1602592", "capitalLeaseObligations": "1210814", "otherCurrentLiabilities": "7009712", "totalCurrentLiabilities": "23215407", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "518034", "cashAndShortTermInvestments": "20773", "commonStockSharesOutstanding": "424402", "intangibleAssetsExcludingGoodwill": "9982217", "cashAndCashEquivalentsAtCarryingValue": "20773", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10247133", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "375682", "operatingCashflow": "-6012942", "capitalExpenditures": "29675", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4661614", "cashflowFromInvestment": "88819", "stockBasedCompensation": "408810", "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": "3249194", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14916422, "cost_of_revenue": 8372642, "gross_profit": 6543780, "research_and_development": null, "selling_general_admin": 14299389, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2799478, "depreciation_amortisation": 3249194, "ebitda": 449716, "interest_expense": 5517118, "interest_income": null, "other_non_operating": null, "pretax_income": -8316596, "tax_provision": 368034, "effective_tax_rate": null, "net_income": -10247133, "net_income_continuing_ops": -21074111, "net_income_to_common": -10247133, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20773, "short_term_investments": null, "net_receivables": 412644, "inventory": 4849600, "other_current_assets": null, "total_current_assets": 5559687, "net_ppe": null, "goodwill": 8973501, "intangible_assets": 9982217, "goodwill_and_intangibles": 18955718, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19776346, "total_assets": 25336033, "short_term_debt": 8521248, "accounts_payable": 7538902, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23215407, "long_term_debt": 150000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 518034, "total_liabilities": 23733441, "total_debt": 8671248, "preferred_stock": null, "minority_interest": null, "retained_earnings": -113994449, "total_equity": 1602592, "shares_outstanding": 424402, "operating_cash_flow": -6012942, "stock_based_compensation": 408810, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29675, "acquisitions": null, "other_investing": null, "investing_cash_flow": 88819, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4661614, "free_cash_flow": -5983267, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2799478", "ebitda": "449716", "netIncome": "-10247133", "grossProfit": "6543780", "depreciation": "None", "totalRevenue": "14916422", "costOfRevenue": "8372642", "interestIncome": "None", "incomeBeforeTax": "-8316596", "interestExpense": "5517118", "operatingIncome": "-12793787", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "368034", "reportedCurrency": "USD", "netInterestIncome": "-7919744", "nonInterestIncome": "None", "operatingExpenses": "19337567", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8372642", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3249194", "sellingGeneralAndAdministrative": "14299389", "netIncomeFromContinuingOperations": "-21074111" }, "balance": { "goodwill": "8973501", "inventory": "4849600", "commonStock": "110", "currentDebt": "None", "investments": "None", "totalAssets": "25336033", "longTermDebt": "150000", "shortTermDebt": "8521248", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "9982217", "reportedCurrency": "USD", "retainedEarnings": "-113994449", "totalLiabilities": "23733441", "otherCurrentAssets": "276670", "totalCurrentAssets": "5559687", "currentLongTermDebt": "7310434", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "412644", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19776346", "currentAccountsPayable": "7538902", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8671248", "totalShareholderEquity": "1602592", "capitalLeaseObligations": "1210814", "otherCurrentLiabilities": "7009712", "totalCurrentLiabilities": "23215407", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "518034", "cashAndShortTermInvestments": "20773", "commonStockSharesOutstanding": "424402", "intangibleAssetsExcludingGoodwill": "9982217", "cashAndCashEquivalentsAtCarryingValue": "20773", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10247133", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "375682", "operatingCashflow": "-6012942", "capitalExpenditures": "29675", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4661614", "cashflowFromInvestment": "88819", "stockBasedCompensation": "408810", "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": "3249194", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "income_statement": { "revenue": 10333558, "cost_of_revenue": 6789314, "gross_profit": 3544244, "ebit": -18153309, "ebitda": -16499490, "pretax_income": -27114719, "tax_provision": 16103635, "net_income": -38043362, "net_income_to_common": -38043362, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1275616, "total_current_assets": 8829393, "total_assets": 33738055, "short_term_debt": 13653778, "long_term_debt": 297438, "total_debt": 13951216, "total_liabilities": 41191229, "total_equity": -7453174, "shares_outstanding": 30851, "goodwill_and_intangibles": 21879739 }, "cash_flow": { "operating_cash_flow": -10570889, "capital_expenditure": 61286, "free_cash_flow": -10509603, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55541, "ticker_id": 5638, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18153309", "ebitda": "-16499490", "netIncome": "-38043362", "grossProfit": "3544244", "depreciation": "None", "totalRevenue": "10333558", "costOfRevenue": "6789314", "interestIncome": "None", "incomeBeforeTax": "-27114719", "interestExpense": "8961410", "operatingIncome": "-15153991", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "16103635", "reportedCurrency": "USD", "netInterestIncome": "-9014337", "nonInterestIncome": "None", "operatingExpenses": "18698235", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6789314", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1653819", "sellingGeneralAndAdministrative": "14067681", "netIncomeFromContinuingOperations": "-38043362" }, "balance": { "goodwill": "8973501", "inventory": "5122564", "commonStock": "18", "currentDebt": "None", "investments": "None", "totalAssets": "33738055", "longTermDebt": "297438", "shortTermDebt": "13653778", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "12906238", "reportedCurrency": "USD", "retainedEarnings": "-103747316", "totalLiabilities": "41191229", "otherCurrentAssets": "1008445", "totalCurrentAssets": "8829393", "currentLongTermDebt": "13817539", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1422768", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24908662", "currentAccountsPayable": "8016173", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "206861", "shortLongTermDebtTotal": "13803778", "totalShareholderEquity": "-7453174", "capitalLeaseObligations": "102349", "otherCurrentLiabilities": "18758946", "totalCurrentLiabilities": "40893791", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "297438", "cashAndShortTermInvestments": "1275616", "commonStockSharesOutstanding": "30851", "intangibleAssetsExcludingGoodwill": "12906238", "cashAndCashEquivalentsAtCarryingValue": "1275616", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38043362", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "471831", "operatingCashflow": "-10570889", "capitalExpenditures": "61286", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18639161", "cashflowFromInvestment": "-7313384", "stockBasedCompensation": "602038", "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": "2226376", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10333558, "cost_of_revenue": 6789314, "gross_profit": 3544244, "research_and_development": null, "selling_general_admin": 14067681, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18153309, "depreciation_amortisation": 1653819, "ebitda": -16499490, "interest_expense": 8961410, "interest_income": null, "other_non_operating": null, "pretax_income": -27114719, "tax_provision": 16103635, "effective_tax_rate": null, "net_income": -38043362, "net_income_continuing_ops": -38043362, "net_income_to_common": -38043362, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1275616, "short_term_investments": null, "net_receivables": 1422768, "inventory": 5122564, "other_current_assets": null, "total_current_assets": 8829393, "net_ppe": null, "goodwill": 8973501, "intangible_assets": 12906238, "goodwill_and_intangibles": 21879739, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24908662, "total_assets": 33738055, "short_term_debt": 13653778, "accounts_payable": 8016173, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40893791, "long_term_debt": 297438, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 297438, "total_liabilities": 41191229, "total_debt": 13951216, "preferred_stock": null, "minority_interest": null, "retained_earnings": -103747316, "total_equity": -7453174, "shares_outstanding": 30851, "operating_cash_flow": -10570889, "stock_based_compensation": 602038, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61286, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7313384, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18639161, "free_cash_flow": -10509603, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18153309", "ebitda": "-16499490", "netIncome": "-38043362", "grossProfit": "3544244", "depreciation": "None", "totalRevenue": "10333558", "costOfRevenue": "6789314", "interestIncome": "None", "incomeBeforeTax": "-27114719", "interestExpense": "8961410", "operatingIncome": "-15153991", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "16103635", "reportedCurrency": "USD", "netInterestIncome": "-9014337", "nonInterestIncome": "None", "operatingExpenses": "18698235", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6789314", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1653819", "sellingGeneralAndAdministrative": "14067681", "netIncomeFromContinuingOperations": "-38043362" }, "balance": { "goodwill": "8973501", "inventory": "5122564", "commonStock": "18", "currentDebt": "None", "investments": "None", "totalAssets": "33738055", "longTermDebt": "297438", "shortTermDebt": "13653778", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "12906238", "reportedCurrency": "USD", "retainedEarnings": "-103747316", "totalLiabilities": "41191229", "otherCurrentAssets": "1008445", "totalCurrentAssets": "8829393", "currentLongTermDebt": "13817539", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1422768", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24908662", "currentAccountsPayable": "8016173", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "206861", "shortLongTermDebtTotal": "13803778", "totalShareholderEquity": "-7453174", "capitalLeaseObligations": "102349", "otherCurrentLiabilities": "18758946", "totalCurrentLiabilities": "40893791", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "297438", "cashAndShortTermInvestments": "1275616", "commonStockSharesOutstanding": "30851", "intangibleAssetsExcludingGoodwill": "12906238", "cashAndCashEquivalentsAtCarryingValue": "1275616", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38043362", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "471831", "operatingCashflow": "-10570889", "capitalExpenditures": "61286", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18639161", "cashflowFromInvestment": "-7313384", "stockBasedCompensation": "602038", "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": "2226376", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "income_statement": { "revenue": 7584859, "cost_of_revenue": 5716587, "gross_profit": 1868272, "ebit": -29794156, "ebitda": -28573420, "pretax_income": -33458077, "tax_provision": -1100120, "net_income": -32357957, "net_income_to_common": -32357957, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 528394, "total_current_assets": 4776334, "total_assets": 36485224, "short_term_debt": 12403244, "long_term_debt": 6214796, "total_debt": 18618040, "total_liabilities": 43575005, "total_equity": -7089781, "shares_outstanding": 5200, "goodwill_and_intangibles": 31106135 }, "cash_flow": { "operating_cash_flow": -14218359, "capital_expenditure": 43179, "free_cash_flow": -14175180, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55546, "ticker_id": 5638, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-29794156", "ebitda": "-28573420", "netIncome": "-32357957", "grossProfit": "1868272", "depreciation": "None", "totalRevenue": "7584859", "costOfRevenue": "5716587", "interestIncome": "None", "incomeBeforeTax": "-33458077", "interestExpense": "3663921", "operatingIncome": "-19184198", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1100120", "reportedCurrency": "USD", "netInterestIncome": "-3663921", "nonInterestIncome": "None", "operatingExpenses": "21052470", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5716587", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1220736", "sellingGeneralAndAdministrative": "16752516", "netIncomeFromContinuingOperations": "-32357957" }, "balance": { "goodwill": "18264822", "inventory": "2755358", "commonStock": "13", "currentDebt": "None", "investments": "None", "totalAssets": "36485224", "longTermDebt": "6214796", "shortTermDebt": "12403244", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "12841313", "reportedCurrency": "USD", "retainedEarnings": "-65703954", "totalLiabilities": "43575005", "otherCurrentAssets": "417900", "totalCurrentAssets": "4776334", "currentLongTermDebt": "12403244", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1074682", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31708890", "currentAccountsPayable": "6562690", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "97265", "shortLongTermDebtTotal": "18618040", "totalShareholderEquity": "-7089781", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "15536212", "totalCurrentLiabilities": "35047266", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8527739", "cashAndShortTermInvestments": "528394", "commonStockSharesOutstanding": "5200.68", "intangibleAssetsExcludingGoodwill": "12841313", "cashAndCashEquivalentsAtCarryingValue": "528394", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32357957", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-911293", "operatingCashflow": "-14218359", "capitalExpenditures": "43179", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20181820", "cashflowFromInvestment": "-6011052", "stockBasedCompensation": "4800337", "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": "1220736", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7584859, "cost_of_revenue": 5716587, "gross_profit": 1868272, "research_and_development": null, "selling_general_admin": 16752516, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29794156, "depreciation_amortisation": 1220736, "ebitda": -28573420, "interest_expense": 3663921, "interest_income": null, "other_non_operating": null, "pretax_income": -33458077, "tax_provision": -1100120, "effective_tax_rate": null, "net_income": -32357957, "net_income_continuing_ops": -32357957, "net_income_to_common": -32357957, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 528394, "short_term_investments": null, "net_receivables": 1074682, "inventory": 2755358, "other_current_assets": null, "total_current_assets": 4776334, "net_ppe": null, "goodwill": 18264822, "intangible_assets": 12841313, "goodwill_and_intangibles": 31106135, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31708890, "total_assets": 36485224, "short_term_debt": 12403244, "accounts_payable": 6562690, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35047266, "long_term_debt": 6214796, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8527739, "total_liabilities": 43575005, "total_debt": 18618040, "preferred_stock": null, "minority_interest": null, "retained_earnings": -65703954, "total_equity": -7089781, "shares_outstanding": 5200, "operating_cash_flow": -14218359, "stock_based_compensation": 4800337, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43179, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6011052, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20181820, "free_cash_flow": -14175180, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-29794156", "ebitda": "-28573420", "netIncome": "-32357957", "grossProfit": "1868272", "depreciation": "None", "totalRevenue": "7584859", "costOfRevenue": "5716587", "interestIncome": "None", "incomeBeforeTax": "-33458077", "interestExpense": "3663921", "operatingIncome": "-19184198", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1100120", "reportedCurrency": "USD", "netInterestIncome": "-3663921", "nonInterestIncome": "None", "operatingExpenses": "21052470", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5716587", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1220736", "sellingGeneralAndAdministrative": "16752516", "netIncomeFromContinuingOperations": "-32357957" }, "balance": { "goodwill": "18264822", "inventory": "2755358", "commonStock": "13", "currentDebt": "None", "investments": "None", "totalAssets": "36485224", "longTermDebt": "6214796", "shortTermDebt": "12403244", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "12841313", "reportedCurrency": "USD", "retainedEarnings": "-65703954", "totalLiabilities": "43575005", "otherCurrentAssets": "417900", "totalCurrentAssets": "4776334", "currentLongTermDebt": "12403244", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1074682", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31708890", "currentAccountsPayable": "6562690", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "97265", "shortLongTermDebtTotal": "18618040", "totalShareholderEquity": "-7089781", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "15536212", "totalCurrentLiabilities": "35047266", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8527739", "cashAndShortTermInvestments": "528394", "commonStockSharesOutstanding": "5200.68", "intangibleAssetsExcludingGoodwill": "12841313", "cashAndCashEquivalentsAtCarryingValue": "528394", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32357957", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-911293", "operatingCashflow": "-14218359", "capitalExpenditures": "43179", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20181820", "cashflowFromInvestment": "-6011052", "stockBasedCompensation": "4800337", "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": "1220736", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "income_statement": { "revenue": 5239437, "cost_of_revenue": 4685755, "gross_profit": 553682, "ebit": -9115136, "ebitda": -8511279, "pretax_income": -10714654, "tax_provision": 13641, "net_income": -10728295, "net_income_to_common": -10728295, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 575986, "total_current_assets": 2008656, "total_assets": 16352169, "short_term_debt": 12184182, "long_term_debt": 1924859, "total_debt": 14109041, "total_liabilities": 22209814, "total_equity": -5857645, "shares_outstanding": 4151, "goodwill_and_intangibles": 13973885 }, "cash_flow": { "operating_cash_flow": -2061587, "capital_expenditure": 864, "free_cash_flow": -2060723, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55551, "ticker_id": 5638, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9115136", "ebitda": "-8511279", "netIncome": "-10728295", "grossProfit": "553682", "depreciation": "None", "totalRevenue": "5239437", "costOfRevenue": "4685755", "interestIncome": "None", "incomeBeforeTax": "-10714654", "interestExpense": "1599518", "operatingIncome": "-9147890", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "13641", "reportedCurrency": "USD", "netInterestIncome": "-1599518", "nonInterestIncome": "None", "operatingExpenses": "9701572", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4685755", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "603857", "sellingGeneralAndAdministrative": "7149210", "netIncomeFromContinuingOperations": "-10728295" }, "balance": { "goodwill": "6479218", "inventory": "1163279", "commonStock": "66", "currentDebt": "None", "investments": "None", "totalAssets": "16352169", "longTermDebt": "1924859", "shortTermDebt": "12184182", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "7494667", "reportedCurrency": "USD", "retainedEarnings": "-33345997", "totalLiabilities": "22209814", "otherCurrentAssets": "23826", "totalCurrentAssets": "2008656", "currentLongTermDebt": "12184182", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245565", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14343513", "currentAccountsPayable": "5668703", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "62313", "shortLongTermDebtTotal": "14109041", "totalShareholderEquity": "-5857645", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2227728", "totalCurrentLiabilities": "20278690", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1931124", "cashAndShortTermInvestments": "575986", "commonStockSharesOutstanding": "4151.05", "intangibleAssetsExcludingGoodwill": "7494667", "cashAndCashEquivalentsAtCarryingValue": "575986", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10728295", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3202350", "operatingCashflow": "-2061587", "capitalExpenditures": "864", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2392220", "cashflowFromInvestment": "204884", "stockBasedCompensation": "144775", "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": "603857", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5239437, "cost_of_revenue": 4685755, "gross_profit": 553682, "research_and_development": null, "selling_general_admin": 7149210, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9115136, "depreciation_amortisation": 603857, "ebitda": -8511279, "interest_expense": 1599518, "interest_income": null, "other_non_operating": null, "pretax_income": -10714654, "tax_provision": 13641, "effective_tax_rate": null, "net_income": -10728295, "net_income_continuing_ops": -10728295, "net_income_to_common": -10728295, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 575986, "short_term_investments": null, "net_receivables": 245565, "inventory": 1163279, "other_current_assets": null, "total_current_assets": 2008656, "net_ppe": null, "goodwill": 6479218, "intangible_assets": 7494667, "goodwill_and_intangibles": 13973885, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14343513, "total_assets": 16352169, "short_term_debt": 12184182, "accounts_payable": 5668703, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20278690, "long_term_debt": 1924859, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1931124, "total_liabilities": 22209814, "total_debt": 14109041, "preferred_stock": null, "minority_interest": null, "retained_earnings": -33345997, "total_equity": -5857645, "shares_outstanding": 4151, "operating_cash_flow": -2061587, "stock_based_compensation": 144775, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 864, "acquisitions": null, "other_investing": null, "investing_cash_flow": 204884, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2392220, "free_cash_flow": -2060723, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9115136", "ebitda": "-8511279", "netIncome": "-10728295", "grossProfit": "553682", "depreciation": "None", "totalRevenue": "5239437", "costOfRevenue": "4685755", "interestIncome": "None", "incomeBeforeTax": "-10714654", "interestExpense": "1599518", "operatingIncome": "-9147890", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "13641", "reportedCurrency": "USD", "netInterestIncome": "-1599518", "nonInterestIncome": "None", "operatingExpenses": "9701572", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4685755", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "603857", "sellingGeneralAndAdministrative": "7149210", "netIncomeFromContinuingOperations": "-10728295" }, "balance": { "goodwill": "6479218", "inventory": "1163279", "commonStock": "66", "currentDebt": "None", "investments": "None", "totalAssets": "16352169", "longTermDebt": "1924859", "shortTermDebt": "12184182", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "7494667", "reportedCurrency": "USD", "retainedEarnings": "-33345997", "totalLiabilities": "22209814", "otherCurrentAssets": "23826", "totalCurrentAssets": "2008656", "currentLongTermDebt": "12184182", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245565", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14343513", "currentAccountsPayable": "5668703", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "62313", "shortLongTermDebtTotal": "14109041", "totalShareholderEquity": "-5857645", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2227728", "totalCurrentLiabilities": "20278690", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1931124", "cashAndShortTermInvestments": "575986", "commonStockSharesOutstanding": "4151.05", "intangibleAssetsExcludingGoodwill": "7494667", "cashAndCashEquivalentsAtCarryingValue": "575986", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10728295", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3202350", "operatingCashflow": "-2061587", "capitalExpenditures": "864", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2392220", "cashflowFromInvestment": "204884", "stockBasedCompensation": "144775", "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": "603857", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "income_statement": { "revenue": 3034216, "cost_of_revenue": 1626505, "gross_profit": 1407711, "ebit": -4880581, "ebitda": -4831696, "pretax_income": -5653173, "tax_provision": 800, "net_income": -5653973, "net_income_to_common": -5653973, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40469, "total_current_assets": 1165954, "total_assets": 1282057, "short_term_debt": 4497549, "long_term_debt": 799280, "total_debt": 5296829, "total_liabilities": 8432256, "total_equity": -7150199, "shares_outstanding": 4151, "goodwill_and_intangibles": 2833 }, "cash_flow": { "operating_cash_flow": -3869365, "capital_expenditure": 7848, "free_cash_flow": -3861517, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55556, "ticker_id": 5638, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4880581", "ebitda": "-4831696", "netIncome": "-5653973", "grossProfit": "1407711", "depreciation": "None", "totalRevenue": "3034216", "costOfRevenue": "1626505", "interestIncome": "None", "incomeBeforeTax": "-5653173", "interestExpense": "772592", "operatingIncome": "-4847469", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "800", "reportedCurrency": "USD", "netInterestIncome": "-772592", "nonInterestIncome": "None", "operatingExpenses": "6255180", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1626505", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48885", "sellingGeneralAndAdministrative": "4584010", "netIncomeFromContinuingOperations": "-5653973" }, "balance": { "goodwill": "0", "inventory": "1061969", "commonStock": "66", "currentDebt": "None", "investments": "None", "totalAssets": "1282057", "longTermDebt": "799280", "shortTermDebt": "4497549", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2833", "reportedCurrency": "USD", "retainedEarnings": "-22617702", "totalLiabilities": "8432256", "otherCurrentAssets": "63516", "totalCurrentAssets": "1165954", "currentLongTermDebt": "4497549", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "116103", "currentAccountsPayable": "1597770", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "69760", "shortLongTermDebtTotal": "5296829", "totalShareholderEquity": "-7150199", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1358019", "totalCurrentLiabilities": "7625276", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "806980", "cashAndShortTermInvestments": "40469", "commonStockSharesOutstanding": "4151.05", "intangibleAssetsExcludingGoodwill": "2833", "cashAndCashEquivalentsAtCarryingValue": "40469", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5653973", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "146673", "operatingCashflow": "-3869365", "capitalExpenditures": "7848", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3318711", "cashflowFromInvestment": "6642", "stockBasedCompensation": "172491", "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": "48885", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3034216, "cost_of_revenue": 1626505, "gross_profit": 1407711, "research_and_development": null, "selling_general_admin": 4584010, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4880581, "depreciation_amortisation": 48885, "ebitda": -4831696, "interest_expense": 772592, "interest_income": null, "other_non_operating": null, "pretax_income": -5653173, "tax_provision": 800, "effective_tax_rate": null, "net_income": -5653973, "net_income_continuing_ops": -5653973, "net_income_to_common": -5653973, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40469, "short_term_investments": null, "net_receivables": null, "inventory": 1061969, "other_current_assets": null, "total_current_assets": 1165954, "net_ppe": null, "goodwill": 0, "intangible_assets": 2833, "goodwill_and_intangibles": 2833, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 116103, "total_assets": 1282057, "short_term_debt": 4497549, "accounts_payable": 1597770, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7625276, "long_term_debt": 799280, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 806980, "total_liabilities": 8432256, "total_debt": 5296829, "preferred_stock": null, "minority_interest": null, "retained_earnings": -22617702, "total_equity": -7150199, "shares_outstanding": 4151, "operating_cash_flow": -3869365, "stock_based_compensation": 172491, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7848, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6642, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3318711, "free_cash_flow": -3861517, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4880581", "ebitda": "-4831696", "netIncome": "-5653973", "grossProfit": "1407711", "depreciation": "None", "totalRevenue": "3034216", "costOfRevenue": "1626505", "interestIncome": "None", "incomeBeforeTax": "-5653173", "interestExpense": "772592", "operatingIncome": "-4847469", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "800", "reportedCurrency": "USD", "netInterestIncome": "-772592", "nonInterestIncome": "None", "operatingExpenses": "6255180", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1626505", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48885", "sellingGeneralAndAdministrative": "4584010", "netIncomeFromContinuingOperations": "-5653973" }, "balance": { "goodwill": "0", "inventory": "1061969", "commonStock": "66", "currentDebt": "None", "investments": "None", "totalAssets": "1282057", "longTermDebt": "799280", "shortTermDebt": "4497549", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2833", "reportedCurrency": "USD", "retainedEarnings": "-22617702", "totalLiabilities": "8432256", "otherCurrentAssets": "63516", "totalCurrentAssets": "1165954", "currentLongTermDebt": "4497549", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "116103", "currentAccountsPayable": "1597770", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "69760", "shortLongTermDebtTotal": "5296829", "totalShareholderEquity": "-7150199", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1358019", "totalCurrentLiabilities": "7625276", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "806980", "cashAndShortTermInvestments": "40469", "commonStockSharesOutstanding": "4151.05", "intangibleAssetsExcludingGoodwill": "2833", "cashAndCashEquivalentsAtCarryingValue": "40469", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5653973", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "146673", "operatingCashflow": "-3869365", "capitalExpenditures": "7848", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3318711", "cashflowFromInvestment": "6642", "stockBasedCompensation": "172491", "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": "48885", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "income_statement": { "revenue": 3777493, "cost_of_revenue": 1682678, "gross_profit": 2094815, "ebit": -4019071, "ebitda": -3992725, "pretax_income": -4724733, "tax_provision": 800, "net_income": -4725533, "net_income_to_common": -4725533, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 584481, "total_current_assets": 1971537, "total_assets": 2253212, "short_term_debt": 3774280, "long_term_debt": null, "total_debt": 3774280, "total_liabilities": 5971106, "total_equity": -3717894, "shares_outstanding": 4151, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4168703, "capital_expenditure": 111204, "free_cash_flow": -4057499, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55560, "ticker_id": 5638, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4019071", "ebitda": "-3992725", "netIncome": "-4725533", "grossProfit": "2094815", "depreciation": "None", "totalRevenue": "3777493", "costOfRevenue": "1682678", "interestIncome": "None", "incomeBeforeTax": "-4724733", "interestExpense": "705662", "operatingIncome": "-4019070", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "800", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6113886", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1682678", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26346", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1208642", "commonStock": "1038", "currentDebt": "None", "investments": "None", "totalAssets": "2253212", "longTermDebt": "None", "shortTermDebt": "3774280", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-16963729", "totalLiabilities": "5971106", "otherCurrentAssets": "178414", "totalCurrentAssets": "1971537", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "281674", "currentAccountsPayable": "987554", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3774280", "totalShareholderEquity": "-3717894", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "745781", "totalCurrentLiabilities": "5971106", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "584481", "commonStockSharesOutstanding": "4151.05", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "584481", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4725533", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-216655", "operatingCashflow": "-4168703", "capitalExpenditures": "111204", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4368393", "cashflowFromInvestment": "37891", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-480942", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26346", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3777493, "cost_of_revenue": 1682678, "gross_profit": 2094815, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4019071, "depreciation_amortisation": 26346, "ebitda": -3992725, "interest_expense": 705662, "interest_income": null, "other_non_operating": null, "pretax_income": -4724733, "tax_provision": 800, "effective_tax_rate": null, "net_income": -4725533, "net_income_continuing_ops": null, "net_income_to_common": -4725533, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 584481, "short_term_investments": null, "net_receivables": null, "inventory": 1208642, "other_current_assets": null, "total_current_assets": 1971537, "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": 281674, "total_assets": 2253212, "short_term_debt": 3774280, "accounts_payable": 987554, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5971106, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 5971106, "total_debt": 3774280, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16963729, "total_equity": -3717894, "shares_outstanding": 4151, "operating_cash_flow": -4168703, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111204, "acquisitions": null, "other_investing": null, "investing_cash_flow": 37891, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4368393, "free_cash_flow": -4057499, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4019071", "ebitda": "-3992725", "netIncome": "-4725533", "grossProfit": "2094815", "depreciation": "None", "totalRevenue": "3777493", "costOfRevenue": "1682678", "interestIncome": "None", "incomeBeforeTax": "-4724733", "interestExpense": "705662", "operatingIncome": "-4019070", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "800", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6113886", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1682678", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26346", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1208642", "commonStock": "1038", "currentDebt": "None", "investments": "None", "totalAssets": "2253212", "longTermDebt": "None", "shortTermDebt": "3774280", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-16963729", "totalLiabilities": "5971106", "otherCurrentAssets": "178414", "totalCurrentAssets": "1971537", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "281674", "currentAccountsPayable": "987554", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3774280", "totalShareholderEquity": "-3717894", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "745781", "totalCurrentLiabilities": "5971106", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "584481", "commonStockSharesOutstanding": "4151.05", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "584481", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4725533", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-216655", "operatingCashflow": "-4168703", "capitalExpenditures": "111204", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4368393", "cashflowFromInvestment": "37891", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-480942", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26346", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "income_statement": { "revenue": 1315984, "cost_of_revenue": 1416253, "gross_profit": -100269, "ebit": -7419132, "ebitda": -7273482, "pretax_income": -11392033, "tax_provision": null, "net_income": -11392033, "net_income_to_common": -11392033, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5120371, "total_current_assets": 19342597, "total_assets": 47319165, "short_term_debt": 6056888, "long_term_debt": null, "total_debt": 6056888, "total_liabilities": 43740608, "total_equity": 3578557, "shares_outstanding": 10703563, "goodwill_and_intangibles": 10141960 }, "cash_flow": { "operating_cash_flow": -4711070, "capital_expenditure": 119975, "free_cash_flow": -4591095, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55524, "ticker_id": 5638, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7419132", "ebitda": "-7273482", "netIncome": "-11392033", "grossProfit": "-100269", "depreciation": "None", "totalRevenue": "1315984", "costOfRevenue": "1416253", "interestIncome": "None", "incomeBeforeTax": "-11392033", "interestExpense": "123826", "operatingIncome": "-7419132", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-123826", "nonInterestIncome": "None", "operatingExpenses": "7318863", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1416253", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145650", "sellingGeneralAndAdministrative": "2572284", "netIncomeFromContinuingOperations": "-11392033" }, "balance": { "goodwill": "5788445", "inventory": "3546404", "commonStock": "1509", "currentDebt": "None", "investments": "None", "totalAssets": "47319165", "longTermDebt": "None", "shortTermDebt": "6056888", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4353515", "reportedCurrency": "USD", "retainedEarnings": "-166745629", "totalLiabilities": "43740608", "otherCurrentAssets": "10273379", "totalCurrentAssets": "19342597", "currentLongTermDebt": "6056888", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "402443", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27976568", "currentAccountsPayable": "6623673", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10246623", "totalShareholderEquity": "3578557", "capitalLeaseObligations": "4189735", "otherCurrentLiabilities": "14158435", "totalCurrentLiabilities": "26838996", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16901612", "cashAndShortTermInvestments": "5120371", "commonStockSharesOutstanding": "10703563", "intangibleAssetsExcludingGoodwill": "4353515", "cashAndCashEquivalentsAtCarryingValue": "5120371", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11392033", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-409744", "operatingCashflow": "-4711070", "capitalExpenditures": "119975", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2412911", "cashflowFromInvestment": "-260475", "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": "145650", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1315984, "cost_of_revenue": 1416253, "gross_profit": -100269, "research_and_development": null, "selling_general_admin": 2572284, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7419132, "depreciation_amortisation": 145650, "ebitda": -7273482, "interest_expense": 123826, "interest_income": null, "other_non_operating": null, "pretax_income": -11392033, "tax_provision": null, "effective_tax_rate": null, "net_income": -11392033, "net_income_continuing_ops": -11392033, "net_income_to_common": -11392033, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5120371, "short_term_investments": null, "net_receivables": 402443, "inventory": 3546404, "other_current_assets": null, "total_current_assets": 19342597, "net_ppe": null, "goodwill": 5788445, "intangible_assets": 4353515, "goodwill_and_intangibles": 10141960, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27976568, "total_assets": 47319165, "short_term_debt": 6056888, "accounts_payable": 6623673, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26838996, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16901612, "total_liabilities": 43740608, "total_debt": 6056888, "preferred_stock": null, "minority_interest": null, "retained_earnings": -166745629, "total_equity": 3578557, "shares_outstanding": 10703563, "operating_cash_flow": -4711070, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119975, "acquisitions": null, "other_investing": null, "investing_cash_flow": -260475, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2412911, "free_cash_flow": -4591095, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7419132", "ebitda": "-7273482", "netIncome": "-11392033", "grossProfit": "-100269", "depreciation": "None", "totalRevenue": "1315984", "costOfRevenue": "1416253", "interestIncome": "None", "incomeBeforeTax": "-11392033", "interestExpense": "123826", "operatingIncome": "-7419132", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-123826", "nonInterestIncome": "None", "operatingExpenses": "7318863", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1416253", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145650", "sellingGeneralAndAdministrative": "2572284", "netIncomeFromContinuingOperations": "-11392033" }, "balance": { "goodwill": "5788445", "inventory": "3546404", "commonStock": "1509", "currentDebt": "None", "investments": "None", "totalAssets": "47319165", "longTermDebt": "None", "shortTermDebt": "6056888", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4353515", "reportedCurrency": "USD", "retainedEarnings": "-166745629", "totalLiabilities": "43740608", "otherCurrentAssets": "10273379", "totalCurrentAssets": "19342597", "currentLongTermDebt": "6056888", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "402443", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27976568", "currentAccountsPayable": "6623673", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10246623", "totalShareholderEquity": "3578557", "capitalLeaseObligations": "4189735", "otherCurrentLiabilities": "14158435", "totalCurrentLiabilities": "26838996", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16901612", "cashAndShortTermInvestments": "5120371", "commonStockSharesOutstanding": "10703563", "intangibleAssetsExcludingGoodwill": "4353515", "cashAndCashEquivalentsAtCarryingValue": "5120371", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11392033", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-409744", "operatingCashflow": "-4711070", "capitalExpenditures": "119975", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2412911", "cashflowFromInvestment": "-260475", "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": "145650", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "income_statement": { "revenue": 1604065, "cost_of_revenue": 2840060, "gross_profit": -1235995, "ebit": -16548792, "ebitda": null, "pretax_income": -20592836, "tax_provision": null, "net_income": -20592836, "net_income_to_common": -20592836, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1934831, "total_current_assets": 20616043, "total_assets": 44489380, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 35721376, "total_equity": 8768004, "shares_outstanding": 8788335, "goodwill_and_intangibles": 10283316 }, "cash_flow": { "operating_cash_flow": -4723625, "capital_expenditure": 0, "free_cash_flow": -4723625, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55525, "ticker_id": 5638, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-20592836", "grossProfit": "-1235995", "depreciation": "None", "totalRevenue": "1604065", "costOfRevenue": "2840060", "interestIncome": "None", "incomeBeforeTax": "-20592836", "interestExpense": "123826", "operatingIncome": "-16548792", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-123826", "nonInterestIncome": "None", "operatingExpenses": "18152857", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2840060", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "15312797", "netIncomeFromContinuingOperations": "-20592836" }, "balance": { "goodwill": "5788445", "inventory": "3136660", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "44489380", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4494871", "reportedCurrency": "USD", "retainedEarnings": "-155353596", "totalLiabilities": "35721376", "otherCurrentAssets": "9372958", "totalCurrentAssets": "20616043", "currentLongTermDebt": "6124749", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153983", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23873337", "currentAccountsPayable": "6270892", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "8768004", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "164902", "totalCurrentLiabilities": "26066687", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9654689", "cashAndShortTermInvestments": "1934831", "commonStockSharesOutstanding": "8788335", "intangibleAssetsExcludingGoodwill": "4494871", "cashAndCashEquivalentsAtCarryingValue": "1934831", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20592836", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1182344", "operatingCashflow": "-4723625", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4370", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "838186", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1604065, "cost_of_revenue": 2840060, "gross_profit": -1235995, "research_and_development": null, "selling_general_admin": 15312797, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16548792, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 123826, "interest_income": null, "other_non_operating": null, "pretax_income": -20592836, "tax_provision": null, "effective_tax_rate": null, "net_income": -20592836, "net_income_continuing_ops": -20592836, "net_income_to_common": -20592836, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1934831, "short_term_investments": null, "net_receivables": 153983, "inventory": 3136660, "other_current_assets": null, "total_current_assets": 20616043, "net_ppe": null, "goodwill": 5788445, "intangible_assets": 4494871, "goodwill_and_intangibles": 10283316, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23873337, "total_assets": 44489380, "short_term_debt": null, "accounts_payable": 6270892, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26066687, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9654689, "total_liabilities": 35721376, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -155353596, "total_equity": 8768004, "shares_outstanding": 8788335, "operating_cash_flow": -4723625, "stock_based_compensation": 0, "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": -4370, "free_cash_flow": -4723625, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-20592836", "grossProfit": "-1235995", "depreciation": "None", "totalRevenue": "1604065", "costOfRevenue": "2840060", "interestIncome": "None", "incomeBeforeTax": "-20592836", "interestExpense": "123826", "operatingIncome": "-16548792", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-123826", "nonInterestIncome": "None", "operatingExpenses": "18152857", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2840060", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "15312797", "netIncomeFromContinuingOperations": "-20592836" }, "balance": { "goodwill": "5788445", "inventory": "3136660", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "44489380", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4494871", "reportedCurrency": "USD", "retainedEarnings": "-155353596", "totalLiabilities": "35721376", "otherCurrentAssets": "9372958", "totalCurrentAssets": "20616043", "currentLongTermDebt": "6124749", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153983", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23873337", "currentAccountsPayable": "6270892", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "8768004", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "164902", "totalCurrentLiabilities": "26066687", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9654689", "cashAndShortTermInvestments": "1934831", "commonStockSharesOutstanding": "8788335", "intangibleAssetsExcludingGoodwill": "4494871", "cashAndCashEquivalentsAtCarryingValue": "1934831", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20592836", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1182344", "operatingCashflow": "-4723625", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4370", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "838186", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "income_statement": { "revenue": 1653776, "cost_of_revenue": 947167, "gross_profit": 706609, "ebit": -3323385, "ebitda": -2905172, "pretax_income": -3451950, "tax_provision": null, "net_income": -3451950, "net_income_to_common": -3451950, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6701820, "total_current_assets": 20000855, "total_assets": 41194919, "short_term_debt": 6246096, "long_term_debt": 150000, "total_debt": 6396096, "total_liabilities": 25206051, "total_equity": 15988868, "shares_outstanding": 2930735, "goodwill_and_intangibles": 16843920 }, "cash_flow": { "operating_cash_flow": -5069268, "capital_expenditure": 0, "free_cash_flow": -5069268, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55527, "ticker_id": 5638, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3323385", "ebitda": "-2905172", "netIncome": "-3451950", "grossProfit": "706609", "depreciation": "None", "totalRevenue": "1653776", "costOfRevenue": "947167", "interestIncome": "None", "incomeBeforeTax": "-3451950", "interestExpense": "128565", "operatingIncome": "-3329204", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-128565", "nonInterestIncome": "None", "operatingExpenses": "4035813", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "947167", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "418213", "sellingGeneralAndAdministrative": "2193205", "netIncomeFromContinuingOperations": "-3451950" }, "balance": { "goodwill": "8973501", "inventory": "4319004", "commonStock": "572", "currentDebt": "None", "investments": "None", "totalAssets": "41194919", "longTermDebt": "150000", "shortTermDebt": "6246096", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "7870419", "reportedCurrency": "USD", "retainedEarnings": "-134760760", "totalLiabilities": "25206051", "otherCurrentAssets": "8702476", "totalCurrentAssets": "20000855", "currentLongTermDebt": "6246096", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "277555", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21194064", "currentAccountsPayable": "4886664", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6396096", "totalShareholderEquity": "15988868", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13674301", "totalCurrentLiabilities": "24807061", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "398990", "cashAndShortTermInvestments": "6701820", "commonStockSharesOutstanding": "2930735", "intangibleAssetsExcludingGoodwill": "7870419", "cashAndCashEquivalentsAtCarryingValue": "6701820", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3451950", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-243710", "operatingCashflow": "-5069268", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16933690", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "418213", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1653776, "cost_of_revenue": 947167, "gross_profit": 706609, "research_and_development": null, "selling_general_admin": 2193205, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3323385, "depreciation_amortisation": 418213, "ebitda": -2905172, "interest_expense": 128565, "interest_income": null, "other_non_operating": null, "pretax_income": -3451950, "tax_provision": null, "effective_tax_rate": null, "net_income": -3451950, "net_income_continuing_ops": -3451950, "net_income_to_common": -3451950, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6701820, "short_term_investments": null, "net_receivables": 277555, "inventory": 4319004, "other_current_assets": null, "total_current_assets": 20000855, "net_ppe": null, "goodwill": 8973501, "intangible_assets": 7870419, "goodwill_and_intangibles": 16843920, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21194064, "total_assets": 41194919, "short_term_debt": 6246096, "accounts_payable": 4886664, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24807061, "long_term_debt": 150000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 398990, "total_liabilities": 25206051, "total_debt": 6396096, "preferred_stock": null, "minority_interest": null, "retained_earnings": -134760760, "total_equity": 15988868, "shares_outstanding": 2930735, "operating_cash_flow": -5069268, "stock_based_compensation": 0, "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": 16933690, "free_cash_flow": -5069268, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3323385", "ebitda": "-2905172", "netIncome": "-3451950", "grossProfit": "706609", "depreciation": "None", "totalRevenue": "1653776", "costOfRevenue": "947167", "interestIncome": "None", "incomeBeforeTax": "-3451950", "interestExpense": "128565", "operatingIncome": "-3329204", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-128565", "nonInterestIncome": "None", "operatingExpenses": "4035813", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "947167", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "418213", "sellingGeneralAndAdministrative": "2193205", "netIncomeFromContinuingOperations": "-3451950" }, "balance": { "goodwill": "8973501", "inventory": "4319004", "commonStock": "572", "currentDebt": "None", "investments": "None", "totalAssets": "41194919", "longTermDebt": "150000", "shortTermDebt": "6246096", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "7870419", "reportedCurrency": "USD", "retainedEarnings": "-134760760", "totalLiabilities": "25206051", "otherCurrentAssets": "8702476", "totalCurrentAssets": "20000855", "currentLongTermDebt": "6246096", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "277555", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21194064", "currentAccountsPayable": "4886664", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6396096", "totalShareholderEquity": "15988868", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13674301", "totalCurrentLiabilities": "24807061", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "398990", "cashAndShortTermInvestments": "6701820", "commonStockSharesOutstanding": "2930735", "intangibleAssetsExcludingGoodwill": "7870419", "cashAndCashEquivalentsAtCarryingValue": "6701820", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3451950", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-243710", "operatingCashflow": "-5069268", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16933690", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "418213", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "income_statement": { "revenue": 2251379, "cost_of_revenue": 1539827, "gross_profit": 711552, "ebit": -1990592, "ebitda": -1572367, "pretax_income": -2117862, "tax_provision": null, "net_income": -2117862, "net_income_to_common": -2117862, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 542578, "total_current_assets": 6450666, "total_assets": 27820287, "short_term_debt": 5319113, "long_term_debt": 1083295, "total_debt": 6402408, "total_liabilities": 20714167, "total_equity": 7106120, "shares_outstanding": 2615695, "goodwill_and_intangibles": 17260460 }, "cash_flow": { "operating_cash_flow": -1576928, "capital_expenditure": 0, "free_cash_flow": -1576928, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55528, "ticker_id": 5638, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1990592", "ebitda": "-1572367", "netIncome": "-2117862", "grossProfit": "711552", "depreciation": "None", "totalRevenue": "2251379", "costOfRevenue": "1539827", "interestIncome": "None", "incomeBeforeTax": "-2117862", "interestExpense": "127270", "operatingIncome": "-1985217", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-127270", "nonInterestIncome": "None", "operatingExpenses": "2696769", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1539827", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "418225", "sellingGeneralAndAdministrative": "1527249", "netIncomeFromContinuingOperations": "-2117862" }, "balance": { "goodwill": "8973501", "inventory": "4075294", "commonStock": "449", "currentDebt": "None", "investments": "None", "totalAssets": "27820287", "longTermDebt": "1083295", "shortTermDebt": "5319113", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "8286959", "reportedCurrency": "USD", "retainedEarnings": "-131308810", "totalLiabilities": "20714167", "otherCurrentAssets": "1325730", "totalCurrentAssets": "6450666", "currentLongTermDebt": "5319113", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "507064", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21369621", "currentAccountsPayable": "5594591", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6402408", "totalShareholderEquity": "7106120", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8306713", "totalCurrentLiabilities": "19381882", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1332285", "cashAndShortTermInvestments": "542578", "commonStockSharesOutstanding": "2615695", "intangibleAssetsExcludingGoodwill": "8286959", "cashAndCashEquivalentsAtCarryingValue": "542578", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2117862", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "178308", "operatingCashflow": "-1576928", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124635", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "418225", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2251379, "cost_of_revenue": 1539827, "gross_profit": 711552, "research_and_development": null, "selling_general_admin": 1527249, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1990592, "depreciation_amortisation": 418225, "ebitda": -1572367, "interest_expense": 127270, "interest_income": null, "other_non_operating": null, "pretax_income": -2117862, "tax_provision": null, "effective_tax_rate": null, "net_income": -2117862, "net_income_continuing_ops": -2117862, "net_income_to_common": -2117862, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 542578, "short_term_investments": null, "net_receivables": 507064, "inventory": 4075294, "other_current_assets": null, "total_current_assets": 6450666, "net_ppe": null, "goodwill": 8973501, "intangible_assets": 8286959, "goodwill_and_intangibles": 17260460, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21369621, "total_assets": 27820287, "short_term_debt": 5319113, "accounts_payable": 5594591, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19381882, "long_term_debt": 1083295, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1332285, "total_liabilities": 20714167, "total_debt": 6402408, "preferred_stock": null, "minority_interest": null, "retained_earnings": -131308810, "total_equity": 7106120, "shares_outstanding": 2615695, "operating_cash_flow": -1576928, "stock_based_compensation": 0, "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": -124635, "free_cash_flow": -1576928, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1990592", "ebitda": "-1572367", "netIncome": "-2117862", "grossProfit": "711552", "depreciation": "None", "totalRevenue": "2251379", "costOfRevenue": "1539827", "interestIncome": "None", "incomeBeforeTax": "-2117862", "interestExpense": "127270", "operatingIncome": "-1985217", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-127270", "nonInterestIncome": "None", "operatingExpenses": "2696769", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1539827", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "418225", "sellingGeneralAndAdministrative": "1527249", "netIncomeFromContinuingOperations": "-2117862" }, "balance": { "goodwill": "8973501", "inventory": "4075294", "commonStock": "449", "currentDebt": "None", "investments": "None", "totalAssets": "27820287", "longTermDebt": "1083295", "shortTermDebt": "5319113", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "8286959", "reportedCurrency": "USD", "retainedEarnings": "-131308810", "totalLiabilities": "20714167", "otherCurrentAssets": "1325730", "totalCurrentAssets": "6450666", "currentLongTermDebt": "5319113", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "507064", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21369621", "currentAccountsPayable": "5594591", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6402408", "totalShareholderEquity": "7106120", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8306713", "totalCurrentLiabilities": "19381882", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1332285", "cashAndShortTermInvestments": "542578", "commonStockSharesOutstanding": "2615695", "intangibleAssetsExcludingGoodwill": "8286959", "cashAndCashEquivalentsAtCarryingValue": "542578", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2117862", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "178308", "operatingCashflow": "-1576928", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124635", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "418225", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "income_statement": { "revenue": 1871701, "cost_of_revenue": 999246, "gross_profit": 872455, "ebit": -1954987, "ebitda": -1536762, "pretax_income": -2089910, "tax_provision": -119044, "net_income": -2089910, "net_income_to_common": -2089910, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2244142, "total_current_assets": 12468571, "total_assets": 27243406, "short_term_debt": 5420570, "long_term_debt": 1083295, "total_debt": 6503865, "total_liabilities": 21019424, "total_equity": 6223982, "shares_outstanding": 2278447, "goodwill_and_intangibles": 14677000 }, "cash_flow": { "operating_cash_flow": -4507347, "capital_expenditure": 23801, "free_cash_flow": -4483546, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55529, "ticker_id": 5638, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1954987", "ebitda": "-1536762", "netIncome": "-2089910", "grossProfit": "872455", "depreciation": "None", "totalRevenue": "1871701", "costOfRevenue": "999246", "interestIncome": "None", "incomeBeforeTax": "-2089910", "interestExpense": "134923", "operatingIncome": "-1996560", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-119044", "reportedCurrency": "USD", "netInterestIncome": "-134923", "nonInterestIncome": "None", "operatingExpenses": "2869015", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "999246", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "418225", "sellingGeneralAndAdministrative": "1973803", "netIncomeFromContinuingOperations": "-2089910" }, "balance": { "goodwill": "8973501", "inventory": "4253602", "commonStock": "413", "currentDebt": "None", "investments": "None", "totalAssets": "27243406", "longTermDebt": "1083295", "shortTermDebt": "5420570", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "5703499", "reportedCurrency": "USD", "retainedEarnings": "-129190948", "totalLiabilities": "21019424", "otherCurrentAssets": "5614625", "totalCurrentAssets": "12468571", "currentLongTermDebt": "5420570", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "356202", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14774835", "currentAccountsPayable": "6006880", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6503865", "totalShareholderEquity": "6223982", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8104980", "totalCurrentLiabilities": "19687139", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1332285", "cashAndShortTermInvestments": "2244142", "commonStockSharesOutstanding": "2278447", "intangibleAssetsExcludingGoodwill": "5703499", "cashAndCashEquivalentsAtCarryingValue": "2244142", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2089910", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-429662", "operatingCashflow": "-4507347", "capitalExpenditures": "23801", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6587057", "cashflowFromInvestment": "101081", "stockBasedCompensation": "352", "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": "418225", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1871701, "cost_of_revenue": 999246, "gross_profit": 872455, "research_and_development": null, "selling_general_admin": 1973803, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1954987, "depreciation_amortisation": 418225, "ebitda": -1536762, "interest_expense": 134923, "interest_income": null, "other_non_operating": null, "pretax_income": -2089910, "tax_provision": -119044, "effective_tax_rate": null, "net_income": -2089910, "net_income_continuing_ops": -2089910, "net_income_to_common": -2089910, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2244142, "short_term_investments": null, "net_receivables": 356202, "inventory": 4253602, "other_current_assets": null, "total_current_assets": 12468571, "net_ppe": null, "goodwill": 8973501, "intangible_assets": 5703499, "goodwill_and_intangibles": 14677000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14774835, "total_assets": 27243406, "short_term_debt": 5420570, "accounts_payable": 6006880, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19687139, "long_term_debt": 1083295, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1332285, "total_liabilities": 21019424, "total_debt": 6503865, "preferred_stock": null, "minority_interest": null, "retained_earnings": -129190948, "total_equity": 6223982, "shares_outstanding": 2278447, "operating_cash_flow": -4507347, "stock_based_compensation": 352, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23801, "acquisitions": null, "other_investing": null, "investing_cash_flow": 101081, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6587057, "free_cash_flow": -4483546, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1954987", "ebitda": "-1536762", "netIncome": "-2089910", "grossProfit": "872455", "depreciation": "None", "totalRevenue": "1871701", "costOfRevenue": "999246", "interestIncome": "None", "incomeBeforeTax": "-2089910", "interestExpense": "134923", "operatingIncome": "-1996560", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-119044", "reportedCurrency": "USD", "netInterestIncome": "-134923", "nonInterestIncome": "None", "operatingExpenses": "2869015", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "999246", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "418225", "sellingGeneralAndAdministrative": "1973803", "netIncomeFromContinuingOperations": "-2089910" }, "balance": { "goodwill": "8973501", "inventory": "4253602", "commonStock": "413", "currentDebt": "None", "investments": "None", "totalAssets": "27243406", "longTermDebt": "1083295", "shortTermDebt": "5420570", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "5703499", "reportedCurrency": "USD", "retainedEarnings": "-129190948", "totalLiabilities": "21019424", "otherCurrentAssets": "5614625", "totalCurrentAssets": "12468571", "currentLongTermDebt": "5420570", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "356202", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14774835", "currentAccountsPayable": "6006880", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6503865", "totalShareholderEquity": "6223982", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8104980", "totalCurrentLiabilities": "19687139", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1332285", "cashAndShortTermInvestments": "2244142", "commonStockSharesOutstanding": "2278447", "intangibleAssetsExcludingGoodwill": "5703499", "cashAndCashEquivalentsAtCarryingValue": "2244142", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2089910", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-429662", "operatingCashflow": "-4507347", "capitalExpenditures": "23801", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6587057", "cashflowFromInvestment": "101081", "stockBasedCompensation": "352", "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": "418225", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "income_statement": { "revenue": 2142199, "cost_of_revenue": 2899079, "gross_profit": -756880, "ebit": -4141737, "ebitda": null, "pretax_income": -5490181, "tax_provision": null, "net_income": -5371137, "net_income_to_common": -5371137, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164431, "total_current_assets": 4697267, "total_assets": 19890327, "short_term_debt": null, "long_term_debt": 150000, "total_debt": 150000, "total_liabilities": 21218868, "total_equity": -1328541, "shares_outstanding": 838584, "goodwill_and_intangibles": 15093540 }, "cash_flow": { "operating_cash_flow": -2859069, "capital_expenditure": 0, "free_cash_flow": -2859069, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55530, "ticker_id": 5638, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-5371137", "grossProfit": "-756880", "depreciation": "None", "totalRevenue": "2142199", "costOfRevenue": "2899079", "interestIncome": "None", "incomeBeforeTax": "-5490181", "interestExpense": "453999", "operatingIncome": "-4141737", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-453999", "nonInterestIncome": "None", "operatingExpenses": "6283936", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2899079", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "3384857", "netIncomeFromContinuingOperations": "-5371137" }, "balance": { "goodwill": "8973501", "inventory": "3823940", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "19890327", "longTermDebt": "150000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6120039", "reportedCurrency": "USD", "retainedEarnings": "-127101038", "totalLiabilities": "21218868", "otherCurrentAssets": "274643", "totalCurrentAssets": "4697267", "currentLongTermDebt": "6398116", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44067", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15193060", "currentAccountsPayable": "6424661", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-1328541", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "208880", "totalCurrentLiabilities": "20819878", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "398990", "cashAndShortTermInvestments": "164431", "commonStockSharesOutstanding": "838584", "intangibleAssetsExcludingGoodwill": "6120039", "cashAndCashEquivalentsAtCarryingValue": "164431", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5371137", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1216578", "operatingCashflow": "-2859069", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2633073", "cashflowFromInvestment": "None", "stockBasedCompensation": "352", "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": "447960", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2142199, "cost_of_revenue": 2899079, "gross_profit": -756880, "research_and_development": null, "selling_general_admin": 3384857, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4141737, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 453999, "interest_income": null, "other_non_operating": null, "pretax_income": -5490181, "tax_provision": null, "effective_tax_rate": null, "net_income": -5371137, "net_income_continuing_ops": -5371137, "net_income_to_common": -5371137, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164431, "short_term_investments": null, "net_receivables": 44067, "inventory": 3823940, "other_current_assets": null, "total_current_assets": 4697267, "net_ppe": null, "goodwill": 8973501, "intangible_assets": 6120039, "goodwill_and_intangibles": 15093540, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15193060, "total_assets": 19890327, "short_term_debt": null, "accounts_payable": 6424661, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20819878, "long_term_debt": 150000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 398990, "total_liabilities": 21218868, "total_debt": 150000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -127101038, "total_equity": -1328541, "shares_outstanding": 838584, "operating_cash_flow": -2859069, "stock_based_compensation": 352, "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": 2633073, "free_cash_flow": -2859069, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-5371137", "grossProfit": "-756880", "depreciation": "None", "totalRevenue": "2142199", "costOfRevenue": "2899079", "interestIncome": "None", "incomeBeforeTax": "-5490181", "interestExpense": "453999", "operatingIncome": "-4141737", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-453999", "nonInterestIncome": "None", "operatingExpenses": "6283936", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2899079", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "3384857", "netIncomeFromContinuingOperations": "-5371137" }, "balance": { "goodwill": "8973501", "inventory": "3823940", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "19890327", "longTermDebt": "150000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6120039", "reportedCurrency": "USD", "retainedEarnings": "-127101038", "totalLiabilities": "21218868", "otherCurrentAssets": "274643", "totalCurrentAssets": "4697267", "currentLongTermDebt": "6398116", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44067", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15193060", "currentAccountsPayable": "6424661", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-1328541", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "208880", "totalCurrentLiabilities": "20819878", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "398990", "cashAndShortTermInvestments": "164431", "commonStockSharesOutstanding": "838584", "intangibleAssetsExcludingGoodwill": "6120039", "cashAndCashEquivalentsAtCarryingValue": "164431", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5371137", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1216578", "operatingCashflow": "-2859069", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2633073", "cashflowFromInvestment": "None", "stockBasedCompensation": "352", "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": "447960", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "income_statement": { "revenue": 2440801, "cost_of_revenue": 1319214, "gross_profit": 1121587, "ebit": -2798680, "ebitda": -2180136, "pretax_income": -3541237, "tax_provision": -3541237, "net_income": -3541237, "net_income_to_common": -3541237, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289346, "total_current_assets": 6397774, "total_assets": 23293121, "short_term_debt": 8473974, "long_term_debt": 150000, "total_debt": 8623974, "total_liabilities": 23274075, "total_equity": 19046, "shares_outstanding": 43436, "goodwill_and_intangibles": 16298080 }, "cash_flow": { "operating_cash_flow": -541617, "capital_expenditure": 1, "free_cash_flow": -541616, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55532, "ticker_id": 5638, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2798680", "ebitda": "-2180136", "netIncome": "-3541237", "grossProfit": "1121587", "depreciation": "None", "totalRevenue": "2440801", "costOfRevenue": "1319214", "interestIncome": "None", "incomeBeforeTax": "-3541237", "interestExpense": "742557", "operatingIncome": "-2144165", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-3541237", "reportedCurrency": "USD", "netInterestIncome": "-742557", "nonInterestIncome": "None", "operatingExpenses": "3265752", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1319214", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "618544", "sellingGeneralAndAdministrative": "2429040", "netIncomeFromContinuingOperations": "-3541237" }, "balance": { "goodwill": "8973501", "inventory": "5040518", "commonStock": "373", "currentDebt": "None", "investments": "None", "totalAssets": "23293121", "longTermDebt": "150000", "shortTermDebt": "8473974", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "7324579", "reportedCurrency": "USD", "retainedEarnings": "-121729902", "totalLiabilities": "23274075", "otherCurrentAssets": "353307", "totalCurrentAssets": "6397774", "currentLongTermDebt": "7574248", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "714603", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16895347", "currentAccountsPayable": "6251884", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8937697", "totalShareholderEquity": "19046", "capitalLeaseObligations": "1213449", "otherCurrentLiabilities": "7537500", "totalCurrentLiabilities": "22442318", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "831757", "cashAndShortTermInvestments": "289346", "commonStockSharesOutstanding": "43436", "intangibleAssetsExcludingGoodwill": "7324579", "cashAndCashEquivalentsAtCarryingValue": "289346", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3541237", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "20928", "operatingCashflow": "-541617", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "738171", "cashflowFromInvestment": "-1", "stockBasedCompensation": "1062", "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": "618544", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2440801, "cost_of_revenue": 1319214, "gross_profit": 1121587, "research_and_development": null, "selling_general_admin": 2429040, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2798680, "depreciation_amortisation": 618544, "ebitda": -2180136, "interest_expense": 742557, "interest_income": null, "other_non_operating": null, "pretax_income": -3541237, "tax_provision": -3541237, "effective_tax_rate": null, "net_income": -3541237, "net_income_continuing_ops": -3541237, "net_income_to_common": -3541237, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 289346, "short_term_investments": null, "net_receivables": 714603, "inventory": 5040518, "other_current_assets": null, "total_current_assets": 6397774, "net_ppe": null, "goodwill": 8973501, "intangible_assets": 7324579, "goodwill_and_intangibles": 16298080, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16895347, "total_assets": 23293121, "short_term_debt": 8473974, "accounts_payable": 6251884, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22442318, "long_term_debt": 150000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 831757, "total_liabilities": 23274075, "total_debt": 8623974, "preferred_stock": null, "minority_interest": null, "retained_earnings": -121729902, "total_equity": 19046, "shares_outstanding": 43436, "operating_cash_flow": -541617, "stock_based_compensation": 1062, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 738171, "free_cash_flow": -541616, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2798680", "ebitda": "-2180136", "netIncome": "-3541237", "grossProfit": "1121587", "depreciation": "None", "totalRevenue": "2440801", "costOfRevenue": "1319214", "interestIncome": "None", "incomeBeforeTax": "-3541237", "interestExpense": "742557", "operatingIncome": "-2144165", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-3541237", "reportedCurrency": "USD", "netInterestIncome": "-742557", "nonInterestIncome": "None", "operatingExpenses": "3265752", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1319214", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "618544", "sellingGeneralAndAdministrative": "2429040", "netIncomeFromContinuingOperations": "-3541237" }, "balance": { "goodwill": "8973501", "inventory": "5040518", "commonStock": "373", "currentDebt": "None", "investments": "None", "totalAssets": "23293121", "longTermDebt": "150000", "shortTermDebt": "8473974", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "7324579", "reportedCurrency": "USD", "retainedEarnings": "-121729902", "totalLiabilities": "23274075", "otherCurrentAssets": "353307", "totalCurrentAssets": "6397774", "currentLongTermDebt": "7574248", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "714603", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16895347", "currentAccountsPayable": "6251884", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8937697", "totalShareholderEquity": "19046", "capitalLeaseObligations": "1213449", "otherCurrentLiabilities": "7537500", "totalCurrentLiabilities": "22442318", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "831757", "cashAndShortTermInvestments": "289346", "commonStockSharesOutstanding": "43436", "intangibleAssetsExcludingGoodwill": "7324579", "cashAndCashEquivalentsAtCarryingValue": "289346", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3541237", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "20928", "operatingCashflow": "-541617", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "738171", "cashflowFromInvestment": "-1", "stockBasedCompensation": "1062", "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": "618544", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "income_statement": { "revenue": 3396069, "cost_of_revenue": 1837392, "gross_profit": 1558677, "ebit": -2270856, "ebitda": -1551309, "pretax_income": -3510480, "tax_provision": -719547, "net_income": -3510480, "net_income_to_common": -3510480, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92794, "total_current_assets": 6560615, "total_assets": 24943014, "short_term_debt": 7972189, "long_term_debt": 150000, "total_debt": 8122189, "total_liabilities": 22214674, "total_equity": 2728340, "shares_outstanding": 1684801, "goodwill_and_intangibles": 17516624 }, "cash_flow": { "operating_cash_flow": -1511110, "capital_expenditure": 10015, "free_cash_flow": -1501095, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55533, "ticker_id": 5638, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2270856", "ebitda": "-1551309", "netIncome": "-3510480", "grossProfit": "1558677", "depreciation": "None", "totalRevenue": "3396069", "costOfRevenue": "1837392", "interestIncome": "None", "incomeBeforeTax": "-3510480", "interestExpense": "1239624", "operatingIncome": "-2302235", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-719547", "reportedCurrency": "USD", "netInterestIncome": "-1239624", "nonInterestIncome": "None", "operatingExpenses": "3860912", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1837392", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "719547", "sellingGeneralAndAdministrative": "2946688", "netIncomeFromContinuingOperations": "-3510480" }, "balance": { "goodwill": "8973501", "inventory": "5061446", "commonStock": "226", "currentDebt": "None", "investments": "None", "totalAssets": "24943014", "longTermDebt": "150000", "shortTermDebt": "7972189", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "8543123", "reportedCurrency": "USD", "retainedEarnings": "-118188665", "totalLiabilities": "22214674", "otherCurrentAssets": "377959", "totalCurrentAssets": "6560615", "currentLongTermDebt": "6940928", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1028416", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18382399", "currentAccountsPayable": "6119604", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8398621", "totalShareholderEquity": "2728340", "capitalLeaseObligations": "1307693", "otherCurrentLiabilities": "7157301", "totalCurrentLiabilities": "21420208", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "794466", "cashAndShortTermInvestments": "92794", "commonStockSharesOutstanding": "1684801", "intangibleAssetsExcludingGoodwill": "8543123", "cashAndCashEquivalentsAtCarryingValue": "92794", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3510480", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-412973", "operatingCashflow": "-1511110", "capitalExpenditures": "10015", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1679869", "cashflowFromInvestment": "-87295", "stockBasedCompensation": "67901", "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": "719547", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3396069, "cost_of_revenue": 1837392, "gross_profit": 1558677, "research_and_development": null, "selling_general_admin": 2946688, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2270856, "depreciation_amortisation": 719547, "ebitda": -1551309, "interest_expense": 1239624, "interest_income": null, "other_non_operating": null, "pretax_income": -3510480, "tax_provision": -719547, "effective_tax_rate": null, "net_income": -3510480, "net_income_continuing_ops": -3510480, "net_income_to_common": -3510480, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92794, "short_term_investments": null, "net_receivables": 1028416, "inventory": 5061446, "other_current_assets": null, "total_current_assets": 6560615, "net_ppe": null, "goodwill": 8973501, "intangible_assets": 8543123, "goodwill_and_intangibles": 17516624, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18382399, "total_assets": 24943014, "short_term_debt": 7972189, "accounts_payable": 6119604, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21420208, "long_term_debt": 150000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 794466, "total_liabilities": 22214674, "total_debt": 8122189, "preferred_stock": null, "minority_interest": null, "retained_earnings": -118188665, "total_equity": 2728340, "shares_outstanding": 1684801, "operating_cash_flow": -1511110, "stock_based_compensation": 67901, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10015, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87295, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1679869, "free_cash_flow": -1501095, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2270856", "ebitda": "-1551309", "netIncome": "-3510480", "grossProfit": "1558677", "depreciation": "None", "totalRevenue": "3396069", "costOfRevenue": "1837392", "interestIncome": "None", "incomeBeforeTax": "-3510480", "interestExpense": "1239624", "operatingIncome": "-2302235", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-719547", "reportedCurrency": "USD", "netInterestIncome": "-1239624", "nonInterestIncome": "None", "operatingExpenses": "3860912", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1837392", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "719547", "sellingGeneralAndAdministrative": "2946688", "netIncomeFromContinuingOperations": "-3510480" }, "balance": { "goodwill": "8973501", "inventory": "5061446", "commonStock": "226", "currentDebt": "None", "investments": "None", "totalAssets": "24943014", "longTermDebt": "150000", "shortTermDebt": "7972189", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "8543123", "reportedCurrency": "USD", "retainedEarnings": "-118188665", "totalLiabilities": "22214674", "otherCurrentAssets": "377959", "totalCurrentAssets": "6560615", "currentLongTermDebt": "6940928", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1028416", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18382399", "currentAccountsPayable": "6119604", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8398621", "totalShareholderEquity": "2728340", "capitalLeaseObligations": "1307693", "otherCurrentLiabilities": "7157301", "totalCurrentLiabilities": "21420208", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "794466", "cashAndShortTermInvestments": "92794", "commonStockSharesOutstanding": "1684801", "intangibleAssetsExcludingGoodwill": "8543123", "cashAndCashEquivalentsAtCarryingValue": "92794", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3510480", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-412973", "operatingCashflow": "-1511110", "capitalExpenditures": "10015", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1679869", "cashflowFromInvestment": "-87295", "stockBasedCompensation": "67901", "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": "719547", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "income_statement": { "revenue": 3576587, "cost_of_revenue": 1855851, "gross_profit": 1720736, "ebit": -178744, "ebitda": 540803, "pretax_income": -683735, "tax_provision": 368034, "net_income": -683735, "net_income_to_common": -683735, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11330, "total_current_assets": 6002359, "total_assets": 24848324, "short_term_debt": 8531729, "long_term_debt": 150000, "total_debt": 8681729, "total_liabilities": 21868695, "total_equity": 2979629, "shares_outstanding": 1485210, "goodwill_and_intangibles": 18236171 }, "cash_flow": { "operating_cash_flow": -1240541, "capital_expenditure": 13785, "free_cash_flow": -1226756, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55534, "ticker_id": 5638, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-178744", "ebitda": "540803", "netIncome": "-683735", "grossProfit": "1720736", "depreciation": "None", "totalRevenue": "3576587", "costOfRevenue": "1855851", "interestIncome": "None", "incomeBeforeTax": "-683735", "interestExpense": "504991", "operatingIncome": "-224645", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "368034", "reportedCurrency": "USD", "netInterestIncome": "-504991", "nonInterestIncome": "None", "operatingExpenses": "1945381", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1855851", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "719547", "sellingGeneralAndAdministrative": "971732", "netIncomeFromContinuingOperations": "-683735" }, "balance": { "goodwill": "8973501", "inventory": "4648473", "commonStock": "170", "currentDebt": "None", "investments": "None", "totalAssets": "24848324", "longTermDebt": "150000", "shortTermDebt": "8531729", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "9262670", "reportedCurrency": "USD", "retainedEarnings": "-114678184", "totalLiabilities": "21868695", "otherCurrentAssets": "301215", "totalCurrentAssets": "6002359", "currentLongTermDebt": "7458340", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1041341", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18845965", "currentAccountsPayable": "6266813", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8681729", "totalShareholderEquity": "2979629", "capitalLeaseObligations": "1073389", "otherCurrentLiabilities": "6394622", "totalCurrentLiabilities": "21350662", "otherNonCurrentLiabilities": "-1", "totalNonCurrentLiabilities": "518033", "cashAndShortTermInvestments": "11330", "commonStockSharesOutstanding": "1485210", "intangibleAssetsExcludingGoodwill": "9262670", "cashAndCashEquivalentsAtCarryingValue": "11330", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-683735", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "201127", "operatingCashflow": "-1240541", "capitalExpenditures": "13785", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1244883", "cashflowFromInvestment": "-13785", "stockBasedCompensation": "100299", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1854622", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "719547", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3576587, "cost_of_revenue": 1855851, "gross_profit": 1720736, "research_and_development": null, "selling_general_admin": 971732, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -178744, "depreciation_amortisation": 719547, "ebitda": 540803, "interest_expense": 504991, "interest_income": null, "other_non_operating": null, "pretax_income": -683735, "tax_provision": 368034, "effective_tax_rate": null, "net_income": -683735, "net_income_continuing_ops": -683735, "net_income_to_common": -683735, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11330, "short_term_investments": null, "net_receivables": 1041341, "inventory": 4648473, "other_current_assets": null, "total_current_assets": 6002359, "net_ppe": null, "goodwill": 8973501, "intangible_assets": 9262670, "goodwill_and_intangibles": 18236171, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18845965, "total_assets": 24848324, "short_term_debt": 8531729, "accounts_payable": 6266813, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21350662, "long_term_debt": 150000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 518033, "total_liabilities": 21868695, "total_debt": 8681729, "preferred_stock": null, "minority_interest": null, "retained_earnings": -114678184, "total_equity": 2979629, "shares_outstanding": 1485210, "operating_cash_flow": -1240541, "stock_based_compensation": 100299, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13785, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13785, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1244883, "free_cash_flow": -1226756, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-178744", "ebitda": "540803", "netIncome": "-683735", "grossProfit": "1720736", "depreciation": "None", "totalRevenue": "3576587", "costOfRevenue": "1855851", "interestIncome": "None", "incomeBeforeTax": "-683735", "interestExpense": "504991", "operatingIncome": "-224645", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "368034", "reportedCurrency": "USD", "netInterestIncome": "-504991", "nonInterestIncome": "None", "operatingExpenses": "1945381", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1855851", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "719547", "sellingGeneralAndAdministrative": "971732", "netIncomeFromContinuingOperations": "-683735" }, "balance": { "goodwill": "8973501", "inventory": "4648473", "commonStock": "170", "currentDebt": "None", "investments": "None", "totalAssets": "24848324", "longTermDebt": "150000", "shortTermDebt": "8531729", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "9262670", "reportedCurrency": "USD", "retainedEarnings": "-114678184", "totalLiabilities": "21868695", "otherCurrentAssets": "301215", "totalCurrentAssets": "6002359", "currentLongTermDebt": "7458340", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1041341", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18845965", "currentAccountsPayable": "6266813", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8681729", "totalShareholderEquity": "2979629", "capitalLeaseObligations": "1073389", "otherCurrentLiabilities": "6394622", "totalCurrentLiabilities": "21350662", "otherNonCurrentLiabilities": "-1", "totalNonCurrentLiabilities": "518033", "cashAndShortTermInvestments": "11330", "commonStockSharesOutstanding": "1485210", "intangibleAssetsExcludingGoodwill": "9262670", "cashAndCashEquivalentsAtCarryingValue": "11330", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-683735", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "201127", "operatingCashflow": "-1240541", "capitalExpenditures": "13785", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1244883", "cashflowFromInvestment": "-13785", "stockBasedCompensation": "100299", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1854622", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "719547", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "income_statement": { "revenue": 2789287, "cost_of_revenue": 2278110, "gross_profit": 511177, "ebit": -2771801, "ebitda": null, "pretax_income": -3351017, "tax_provision": null, "net_income": -3719051, "net_income_to_common": -3719051, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20773, "total_current_assets": 5559687, "total_assets": 25336033, "short_term_debt": null, "long_term_debt": 150000, "total_debt": 150000, "total_liabilities": 23733441, "total_equity": 1602592, "shares_outstanding": 22287, "goodwill_and_intangibles": 18955718 }, "cash_flow": { "operating_cash_flow": 444696, "capital_expenditure": 1820, "free_cash_flow": 446516, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55535, "ticker_id": 5638, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-3719051", "grossProfit": "511177", "depreciation": "None", "totalRevenue": "2789287", "costOfRevenue": "2278110", "interestIncome": "None", "incomeBeforeTax": "-3351017", "interestExpense": "609551", "operatingIncome": "-2771801", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-609551", "nonInterestIncome": "None", "operatingExpenses": "5561088", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2278110", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "3282978", "netIncomeFromContinuingOperations": "-3719051" }, "balance": { "goodwill": "8973501", "inventory": "4849600", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "25336033", "longTermDebt": "150000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "9982217", "reportedCurrency": "USD", "retainedEarnings": "-113994449", "totalLiabilities": "23733441", "otherCurrentAssets": "276670", "totalCurrentAssets": "5559687", "currentLongTermDebt": "7310434", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "74833", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19776346", "currentAccountsPayable": "7538902", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1602592", "capitalLeaseObligations": "1210814", "otherCurrentLiabilities": "99933", "totalCurrentLiabilities": "23215407", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "518034", "cashAndShortTermInvestments": "20773", "commonStockSharesOutstanding": "22287", "intangibleAssetsExcludingGoodwill": "9982217", "cashAndCashEquivalentsAtCarryingValue": "20773", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3719051", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-139273", "operatingCashflow": "444696", "capitalExpenditures": "1820", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1546335", "cashflowFromInvestment": "None", "stockBasedCompensation": "100299", "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": "764028", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2789287, "cost_of_revenue": 2278110, "gross_profit": 511177, "research_and_development": null, "selling_general_admin": 3282978, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2771801, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 609551, "interest_income": null, "other_non_operating": null, "pretax_income": -3351017, "tax_provision": null, "effective_tax_rate": null, "net_income": -3719051, "net_income_continuing_ops": -3719051, "net_income_to_common": -3719051, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20773, "short_term_investments": null, "net_receivables": 74833, "inventory": 4849600, "other_current_assets": null, "total_current_assets": 5559687, "net_ppe": null, "goodwill": 8973501, "intangible_assets": 9982217, "goodwill_and_intangibles": 18955718, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19776346, "total_assets": 25336033, "short_term_debt": null, "accounts_payable": 7538902, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23215407, "long_term_debt": 150000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 518034, "total_liabilities": 23733441, "total_debt": 150000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -113994449, "total_equity": 1602592, "shares_outstanding": 22287, "operating_cash_flow": 444696, "stock_based_compensation": 100299, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1820, "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": -1546335, "free_cash_flow": 446516, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-3719051", "grossProfit": "511177", "depreciation": "None", "totalRevenue": "2789287", "costOfRevenue": "2278110", "interestIncome": "None", "incomeBeforeTax": "-3351017", "interestExpense": "609551", "operatingIncome": "-2771801", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-609551", "nonInterestIncome": "None", "operatingExpenses": "5561088", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2278110", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "3282978", "netIncomeFromContinuingOperations": "-3719051" }, "balance": { "goodwill": "8973501", "inventory": "4849600", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "25336033", "longTermDebt": "150000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "9982217", "reportedCurrency": "USD", "retainedEarnings": "-113994449", "totalLiabilities": "23733441", "otherCurrentAssets": "276670", "totalCurrentAssets": "5559687", "currentLongTermDebt": "7310434", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "74833", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19776346", "currentAccountsPayable": "7538902", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1602592", "capitalLeaseObligations": "1210814", "otherCurrentLiabilities": "99933", "totalCurrentLiabilities": "23215407", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "518034", "cashAndShortTermInvestments": "20773", "commonStockSharesOutstanding": "22287", "intangibleAssetsExcludingGoodwill": "9982217", "cashAndCashEquivalentsAtCarryingValue": "20773", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3719051", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-139273", "operatingCashflow": "444696", "capitalExpenditures": "1820", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1546335", "cashflowFromInvestment": "None", "stockBasedCompensation": "100299", "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": "764028", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "income_statement": { "revenue": 3257332, "cost_of_revenue": 1554044, "gross_profit": 1703288, "ebit": -3479914, "ebitda": -2760367, "pretax_income": -5435994, "tax_provision": 1898328, "net_income": -5435994, "net_income_to_common": -5435994, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1067259, "total_current_assets": 7650080, "total_assets": 27737807, "short_term_debt": 7080442, "long_term_debt": 150000, "total_debt": 7230442, "total_liabilities": 22516461, "total_equity": 5221346, "shares_outstanding": 373498, "goodwill_and_intangibles": 19675265 }, "cash_flow": { "operating_cash_flow": -3476193, "capital_expenditure": 0, "free_cash_flow": -3476193, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55537, "ticker_id": 5638, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3479914", "ebitda": "-2760367", "netIncome": "-5435994", "grossProfit": "1703288", "depreciation": "None", "totalRevenue": "3257332", "costOfRevenue": "1554044", "interestIncome": "None", "incomeBeforeTax": "-5435994", "interestExpense": "1956080", "operatingIncome": "-3422162", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1898328", "reportedCurrency": "USD", "netInterestIncome": "-1956080", "nonInterestIncome": "None", "operatingExpenses": "5125450", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1554044", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "719547", "sellingGeneralAndAdministrative": "3735527", "netIncomeFromContinuingOperations": "-5435994" }, "balance": { "goodwill": "8973501", "inventory": "4710327", "commonStock": "58", "currentDebt": "None", "investments": "None", "totalAssets": "27737807", "longTermDebt": "150000", "shortTermDebt": "7080442", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "10701764", "reportedCurrency": "USD", "retainedEarnings": "-110275397", "totalLiabilities": "22516461", "otherCurrentAssets": "1194544", "totalCurrentAssets": "7650080", "currentLongTermDebt": "6877041", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "677950", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20087727", "currentAccountsPayable": "8273340", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7237226", "totalShareholderEquity": "5221346", "capitalLeaseObligations": "210185", "otherCurrentLiabilities": "6701148", "totalCurrentLiabilities": "22359678", "otherNonCurrentLiabilities": "-1", "totalNonCurrentLiabilities": "156783", "cashAndShortTermInvestments": "1067259", "commonStockSharesOutstanding": "373498", "intangibleAssetsExcludingGoodwill": "10701764", "cashAndCashEquivalentsAtCarryingValue": "1067259", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5435994", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "60944", "operatingCashflow": "-3476193", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4207981", "cashflowFromInvestment": "-18192", "stockBasedCompensation": "101417", "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": "719547", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3257332, "cost_of_revenue": 1554044, "gross_profit": 1703288, "research_and_development": null, "selling_general_admin": 3735527, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3479914, "depreciation_amortisation": 719547, "ebitda": -2760367, "interest_expense": 1956080, "interest_income": null, "other_non_operating": null, "pretax_income": -5435994, "tax_provision": 1898328, "effective_tax_rate": null, "net_income": -5435994, "net_income_continuing_ops": -5435994, "net_income_to_common": -5435994, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1067259, "short_term_investments": null, "net_receivables": 677950, "inventory": 4710327, "other_current_assets": null, "total_current_assets": 7650080, "net_ppe": null, "goodwill": 8973501, "intangible_assets": 10701764, "goodwill_and_intangibles": 19675265, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20087727, "total_assets": 27737807, "short_term_debt": 7080442, "accounts_payable": 8273340, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22359678, "long_term_debt": 150000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 156783, "total_liabilities": 22516461, "total_debt": 7230442, "preferred_stock": null, "minority_interest": null, "retained_earnings": -110275397, "total_equity": 5221346, "shares_outstanding": 373498, "operating_cash_flow": -3476193, "stock_based_compensation": 101417, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18192, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4207981, "free_cash_flow": -3476193, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3479914", "ebitda": "-2760367", "netIncome": "-5435994", "grossProfit": "1703288", "depreciation": "None", "totalRevenue": "3257332", "costOfRevenue": "1554044", "interestIncome": "None", "incomeBeforeTax": "-5435994", "interestExpense": "1956080", "operatingIncome": "-3422162", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1898328", "reportedCurrency": "USD", "netInterestIncome": "-1956080", "nonInterestIncome": "None", "operatingExpenses": "5125450", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1554044", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "719547", "sellingGeneralAndAdministrative": "3735527", "netIncomeFromContinuingOperations": "-5435994" }, "balance": { "goodwill": "8973501", "inventory": "4710327", "commonStock": "58", "currentDebt": "None", "investments": "None", "totalAssets": "27737807", "longTermDebt": "150000", "shortTermDebt": "7080442", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "10701764", "reportedCurrency": "USD", "retainedEarnings": "-110275397", "totalLiabilities": "22516461", "otherCurrentAssets": "1194544", "totalCurrentAssets": "7650080", "currentLongTermDebt": "6877041", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "677950", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20087727", "currentAccountsPayable": "8273340", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7237226", "totalShareholderEquity": "5221346", "capitalLeaseObligations": "210185", "otherCurrentLiabilities": "6701148", "totalCurrentLiabilities": "22359678", "otherNonCurrentLiabilities": "-1", "totalNonCurrentLiabilities": "156783", "cashAndShortTermInvestments": "1067259", "commonStockSharesOutstanding": "373498", "intangibleAssetsExcludingGoodwill": "10701764", "cashAndCashEquivalentsAtCarryingValue": "1067259", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5435994", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "60944", "operatingCashflow": "-3476193", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4207981", "cashflowFromInvestment": "-18192", "stockBasedCompensation": "101417", "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": "719547", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "income_statement": { "revenue": 4493424, "cost_of_revenue": 2157349, "gross_profit": 2336075, "ebit": 7623199, "ebitda": 8429611, "pretax_income": 6536311, "tax_provision": 2581178, "net_income": 5044261, "net_income_to_common": 5044261, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 335470, "total_current_assets": 6613944, "total_assets": 27552558, "short_term_debt": 7216470, "long_term_debt": 443635, "total_debt": 7660105, "total_liabilities": 23128597, "total_equity": 4423961, "shares_outstanding": 834604, "goodwill_and_intangibles": 20394812 }, "cash_flow": { "operating_cash_flow": -1288926, "capital_expenditure": 27855, "free_cash_flow": -1261071, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55538, "ticker_id": 5638, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:14.255575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7623199", "ebitda": "8429611", "netIncome": "5044261", "grossProfit": "2336075", "depreciation": "None", "totalRevenue": "4493424", "costOfRevenue": "2157349", "interestIncome": "None", "incomeBeforeTax": "6536311", "interestExpense": "1086888", "operatingIncome": "7620959", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2581178", "reportedCurrency": "USD", "netInterestIncome": "-1086888", "nonInterestIncome": "None", "operatingExpenses": "-5284884", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1084648", "costofGoodsAndServicesSold": "2157349", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "806412", "sellingGeneralAndAdministrative": "4074051", "netIncomeFromContinuingOperations": "6536311" }, "balance": { "goodwill": "8973501", "inventory": "4771271", "commonStock": "793", "currentDebt": "None", "investments": "None", "totalAssets": "27552558", "longTermDebt": "443635", "shortTermDebt": "7216470", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "11421311", "reportedCurrency": "USD", "retainedEarnings": "-104839404", "totalLiabilities": "23128597", "otherCurrentAssets": "872142", "totalCurrentAssets": "6613944", "currentLongTermDebt": "6904244", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "635061", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20938614", "currentAccountsPayable": "8143991", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "98170", "shortLongTermDebtTotal": "7693606", "totalShareholderEquity": "4423961", "capitalLeaseObligations": "345727", "otherCurrentLiabilities": "7013201", "totalCurrentLiabilities": "22651462", "otherNonCurrentLiabilities": "33501", "totalNonCurrentLiabilities": "477135", "cashAndShortTermInvestments": "335470", "commonStockSharesOutstanding": "834604", "intangibleAssetsExcludingGoodwill": "11421311", "cashAndCashEquivalentsAtCarryingValue": "335470", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5044261", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "154823", "operatingCashflow": "-1288926", "capitalExpenditures": "27855", "changeInReceivables": "92738", "changeInExchangeRate": "None", "cashflowFromFinancing": "-291140", "cashflowFromInvestment": "-46048", "stockBasedCompensation": "101500", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1626114", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "806412", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4493424, "cost_of_revenue": 2157349, "gross_profit": 2336075, "research_and_development": null, "selling_general_admin": 4074051, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7623199, "depreciation_amortisation": 806412, "ebitda": 8429611, "interest_expense": 1086888, "interest_income": null, "other_non_operating": null, "pretax_income": 6536311, "tax_provision": 2581178, "effective_tax_rate": null, "net_income": 5044261, "net_income_continuing_ops": 6536311, "net_income_to_common": 5044261, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 335470, "short_term_investments": null, "net_receivables": 635061, "inventory": 4771271, "other_current_assets": null, "total_current_assets": 6613944, "net_ppe": null, "goodwill": 8973501, "intangible_assets": 11421311, "goodwill_and_intangibles": 20394812, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20938614, "total_assets": 27552558, "short_term_debt": 7216470, "accounts_payable": 8143991, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22651462, "long_term_debt": 443635, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 477135, "total_liabilities": 23128597, "total_debt": 7660105, "preferred_stock": null, "minority_interest": null, "retained_earnings": -104839404, "total_equity": 4423961, "shares_outstanding": 834604, "operating_cash_flow": -1288926, "stock_based_compensation": 101500, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27855, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46048, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -291140, "free_cash_flow": -1261071, "net_change_in_cash": -1626114 }, "raw_data": { "income": { "ebit": "7623199", "ebitda": "8429611", "netIncome": "5044261", "grossProfit": "2336075", "depreciation": "None", "totalRevenue": "4493424", "costOfRevenue": "2157349", "interestIncome": "None", "incomeBeforeTax": "6536311", "interestExpense": "1086888", "operatingIncome": "7620959", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2581178", "reportedCurrency": "USD", "netInterestIncome": "-1086888", "nonInterestIncome": "None", "operatingExpenses": "-5284884", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1084648", "costofGoodsAndServicesSold": "2157349", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "806412", "sellingGeneralAndAdministrative": "4074051", "netIncomeFromContinuingOperations": "6536311" }, "balance": { "goodwill": "8973501", "inventory": "4771271", "commonStock": "793", "currentDebt": "None", "investments": "None", "totalAssets": "27552558", "longTermDebt": "443635", "shortTermDebt": "7216470", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "11421311", "reportedCurrency": "USD", "retainedEarnings": "-104839404", "totalLiabilities": "23128597", "otherCurrentAssets": "872142", "totalCurrentAssets": "6613944", "currentLongTermDebt": "6904244", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "635061", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20938614", "currentAccountsPayable": "8143991", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "98170", "shortLongTermDebtTotal": "7693606", "totalShareholderEquity": "4423961", "capitalLeaseObligations": "345727", "otherCurrentLiabilities": "7013201", "totalCurrentLiabilities": "22651462", "otherNonCurrentLiabilities": "33501", "totalNonCurrentLiabilities": "477135", "cashAndShortTermInvestments": "335470", "commonStockSharesOutstanding": "834604", "intangibleAssetsExcludingGoodwill": "11421311", "cashAndCashEquivalentsAtCarryingValue": "335470", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5044261", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "154823", "operatingCashflow": "-1288926", "capitalExpenditures": "27855", "changeInReceivables": "92738", "changeInExchangeRate": "None", "cashflowFromFinancing": "-291140", "cashflowFromInvestment": "-46048", "stockBasedCompensation": "101500", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1626114", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "806412", "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": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }