{ "ticker": { "uuid": "6c7c9a1c-5b51-4aea-954b-beac7d3733bf", "symbol": "CLBR", "name": "Colombier Acquisition Corp. II", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financials", "industry": "Investment Holding Companies", "page_url": "https://sharemaestro.com/factors/ticker/6c7c9a1c-5b51-4aea-954b-beac7d3733bf/", "api_url": "https://sharemaestro.com/factors/api/tickers/6c7c9a1c-5b51-4aea-954b-beac7d3733bf/" }, "ticker_metadata": { "id": 733, "uuid": "6c7c9a1c-5b51-4aea-954b-beac7d3733bf", "symbol": "CLBR", "name": "Colombier Acquisition Corp. II", "asset_type": "equity", "market_cap": 366350000, "stock_exchange_id": 3, "industry": "Investment Holding Companies", "sector": "Financials", "description": "Colombier Acquisition Corp. II (CLBR) is a special purpose acquisition company (SPAC) focused on merging with high-growth enterprises primarily within the technology and healthcare sectors. Backed by a seasoned management team with deep industry knowledge and a strategic network, CLBR is strategically positioned to identify and pursue transformative opportunities that align with evolving market trends. The company aims to create significant shareholder value through targeted acquisitions that offer operational synergies and scalable growth, thereby enhancing returns in today's dynamic business environment.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "6c7c9a1c-5b51-4aea-954b-beac7d3733bf", "symbol": "CLBR", "name": "Colombier Acquisition Corp. II", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financials", "industry": "Investment Holding Companies", "page_url": "https://sharemaestro.com/factors/ticker/6c7c9a1c-5b51-4aea-954b-beac7d3733bf/", "api_url": "https://sharemaestro.com/factors/api/tickers/6c7c9a1c-5b51-4aea-954b-beac7d3733bf/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.05, "value": 0.26, "quality": 0.1, "momentum": 0.24, "coverage": 0.909, "confidence": 0.424, "delta": null }, "headline_factors": { "price": 10.26, "market_cap": 174420000, "pe_ratio": 43.0662, "earnings_yield": 0.0232, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 0.0235, "piotroski_f_score": 5, "momentum_12_1": -0.0117, "volatility_252d": 0.513 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "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": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:36.442408+00:00", "batch_id": "" }, "size": { "price_close": 10.26, "market_cap": 174420000, "market_cap_usd": 174420000, "enterprise_value": 177791303, "shares_outstanding": 17000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 43.0662, "pb_ratio": 1.0132, "ptbv_ratio": 1.1957, "ps_ratio": 17.7545, "pcf_ratio": null, "pfcf_ratio": -19.4355, "ev_ebitda": null, "ev_ebit": -10.8868, "ev_sales": 18.0976, "ev_fcf": -19.8111, "earnings_yield": 0.0232, "fcf_yield": -0.0505, "price_to_sales": 17.7545, "price_to_book": 1.0132, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0553 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.9239, "operating_margin": -1.6624, "net_margin": 0.4123, "ebitda_margin": -0.4439, "fcf_margin": -0.9135, "roe": 0.0235, "roa": 0.0225, "roic": -0.0923, "roc_greenblatt": null, "asset_turnover": 0.0545, "cash_conversion": -2.2159, "accruals_ratio": 0.0884, "sbc_to_revenue": -0.3631, "piotroski_f_score": 5, "altman_z_score": 12.6649, "earnings_stability_5y": 1.4025, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0504, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.0469, "net_debt_to_ebitda": -0.7731, "debt_to_assets": 0.0212, "interest_coverage": -5.3597, "current_ratio": 0.339, "quick_ratio": -0.8111, "net_debt": 3371303, "local_beta": 0.0008, "volatility_252d": 0.513, "volatility_60d": 0.8698, "max_drawdown_12m": -0.4194, "risk_adjusted_momentum": -0.0229 }, "growth": { "revenue_growth_1y": 0.1197, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.1554, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.1496, "revenue_growth": 0.1197, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0158, "price_return_3m": -0.3515, "price_return_6m": -0.0402, "price_return_9m": -0.1298, "price_return_12m": 0.0039, "price_return_12m_ex1m": -0.0117, "momentum_6m": -0.0402, "momentum_12m": 0.0039, "momentum_12_1": -0.0117, "distance_from_52w_high": -0.4049, "distance_from_52w_low": 0.025, "relative_strength": -0.096 }, "raw_ttm": { "revenue_ttm": 9824000, "gross_profit_ttm": 9076000, "ebit_ttm": -16330964, "ebitda_ttm": -4361000, "net_income_ttm": 4050042, "eps_diluted_ttm": 0.2382, "operating_cash_flow_ttm": -11885793, "capital_expenditure_ttm": 2911482, "fcf_ttm": -8974311, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3046976, "cash_and_equivalents": 442670, "total_current_assets": 717071, "total_current_liabilities": 2115119, "net_ppe": null, "total_assets": 180211916, "total_debt": 3813973, "total_equity": 172146797, "net_working_capital": 1973255, "book_value_per_share": 10.1263, "retained_earnings": -7348473, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 145872408, "tangible_book_per_share": 8.5807 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 81, "rank_pb": 22, "rank_ptbv": 22, "rank_ps": 94, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 12, "rank_earnings_yield": 81, "rank_fcf_yield": 91, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 67, "rank_roc": 50, "rank_roic": 87, "rank_gross_margin": 5, "rank_fcf_margin": 95, "rank_piotroski": 58, "rank_accruals": 96, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 36, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 62 }, "composites": { "value_composite": 74, "quality_composite": 90, "momentum_composite": 76, "growth_composite": 28, "yield_composite": 89, "svqf_composite": 90, "vc1_composite": 77, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 95, "quality_value_composite": 0.1612, "os_score": 0.05, "value_percentile": 0.26, "quality_percentile": 0.1, "momentum_percentile": 0.24, "factor_coverage": 0.909, "signal_confidence": 0.424, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 82, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3856, "ticker_id": 733, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:36.442408+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.26, "market_cap": 174420000, "market_cap_usd": 174420000, "enterprise_value": 177791303, "shares_outstanding": 17000000, "fx_rate_to_usd": null, "pe_ratio": 43.06622005, "pb_ratio": 1.01320503, "ptbv_ratio": 1.19570248, "ps_ratio": 17.75447883, "pcf_ratio": null, "pfcf_ratio": -19.43547533, "ev_ebitda": null, "ev_ebit": -10.88676106, "ev_sales": 18.09764892, "ev_fcf": -19.81113681, "earnings_yield": 0.02322006, "fcf_yield": -0.05047666, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.92385993, "operating_margin": -1.66235383, "net_margin": 0.41225998, "ebitda_margin": -0.44391287, "fcf_margin": -0.91350886, "roe": 0.02352668, "roa": 0.02247377, "roic": -0.09225645, "roc_greenblatt": null, "asset_turnover": 0.0545136, "cash_conversion": -2.21585628, "accruals_ratio": 0.08842831, "sbc_to_revenue": -0.36310983, "debt_to_equity": 0.04685024, "net_debt_to_ebitda": -0.77305733, "debt_to_assets": 0.02116382, "interest_coverage": -5.35972847, "current_ratio": 0.33902159, "quick_ratio": -0.81106028, "net_debt": 3371303, "revenue_growth_1y": 0.11970915, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.1554147, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.14955379, "piotroski_f_score": 5, "altman_z_score": 12.6649457, "earnings_stability_5y": 1.402507, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01584158, "price_return_3m": -0.35145386, "price_return_6m": -0.04022451, "price_return_9m": -0.12977099, "price_return_12m": 0.00391389, "price_return_12m_ex1m": -0.01174168, "distance_from_52w_high": -0.40487239, "distance_from_52w_low": 0.02497502, "relative_strength": -0.09604969, "local_beta": 0.0008, "volatility_252d": 0.512982, "volatility_60d": 0.869822, "max_drawdown_12m": -0.41937355, "revenue_ttm": 9824000, "gross_profit_ttm": 9076000, "ebit_ttm": -16330964, "ebitda_ttm": -4361000, "net_income_ttm": 4050042, "eps_diluted_ttm": 0.23823776, "operating_cash_flow_ttm": -11885793, "capital_expenditure_ttm": 2911482, "fcf_ttm": -8974311, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3046976, "cash_and_equivalents": 442670, "total_current_assets": 717071, "total_current_liabilities": 2115119, "net_ppe": null, "total_assets": 180211916, "total_debt": 3813973, "total_equity": 172146797, "net_working_capital": 1973255, "book_value_per_share": 10.12628218, "retained_earnings": -7348473, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 145872408, "tangible_book_per_share": 8.58072988, "universe_ticker_count": 3577, "sector": "Financials", "rank_pe": 81, "rank_pb": 22, "rank_ptbv": 22, "rank_ps": 94, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 12, "rank_earnings_yield": 81, "rank_fcf_yield": 91, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 67, "rank_roc": 50, "rank_roic": 87, "rank_gross_margin": 5, "rank_fcf_margin": 95, "rank_piotroski": 58, "rank_accruals": 96, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 36, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 62, "value_composite": 74, "quality_composite": 90, "momentum_composite": 76, "growth_composite": 28, "yield_composite": 89, "svqf_composite": 90, "vc1_composite": 77, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 95, "factor_coverage": 0.909, "signal_confidence": 0.424, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 82, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 10.26, "os": 0.05, "value": 0.26, "quality": 0.1, "momentum": 0.24, "confidence": 0.424, "coverage": 0.909, "pe_ratio": 43.0662, "earnings_yield": 0.0232, "shareholder_yield": 0, "roe": 0.0235, "momentum_12_1": -0.0117, "complete_fields": { "id": 3856, "ticker_id": 733, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:36.442408+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.26, "market_cap": 174420000, "market_cap_usd": 174420000, "enterprise_value": 177791303, "shares_outstanding": 17000000, "fx_rate_to_usd": null, "pe_ratio": 43.06622005, "pb_ratio": 1.01320503, "ptbv_ratio": 1.19570248, "ps_ratio": 17.75447883, "pcf_ratio": null, "pfcf_ratio": -19.43547533, "ev_ebitda": null, "ev_ebit": -10.88676106, "ev_sales": 18.09764892, "ev_fcf": -19.81113681, "earnings_yield": 0.02322006, "fcf_yield": -0.05047666, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.92385993, "operating_margin": -1.66235383, "net_margin": 0.41225998, "ebitda_margin": -0.44391287, "fcf_margin": -0.91350886, "roe": 0.02352668, "roa": 0.02247377, "roic": -0.09225645, "roc_greenblatt": null, "asset_turnover": 0.0545136, "cash_conversion": -2.21585628, "accruals_ratio": 0.08842831, "sbc_to_revenue": -0.36310983, "debt_to_equity": 0.04685024, "net_debt_to_ebitda": -0.77305733, "debt_to_assets": 0.02116382, "interest_coverage": -5.35972847, "current_ratio": 0.33902159, "quick_ratio": -0.81106028, "net_debt": 3371303, "revenue_growth_1y": 0.11970915, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.1554147, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.14955379, "piotroski_f_score": 5, "altman_z_score": 12.6649457, "earnings_stability_5y": 1.402507, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01584158, "price_return_3m": -0.35145386, "price_return_6m": -0.04022451, "price_return_9m": -0.12977099, "price_return_12m": 0.00391389, "price_return_12m_ex1m": -0.01174168, "distance_from_52w_high": -0.40487239, "distance_from_52w_low": 0.02497502, "relative_strength": -0.09604969, "local_beta": 0.0008, "volatility_252d": 0.512982, "volatility_60d": 0.869822, "max_drawdown_12m": -0.41937355, "revenue_ttm": 9824000, "gross_profit_ttm": 9076000, "ebit_ttm": -16330964, "ebitda_ttm": -4361000, "net_income_ttm": 4050042, "eps_diluted_ttm": 0.23823776, "operating_cash_flow_ttm": -11885793, "capital_expenditure_ttm": 2911482, "fcf_ttm": -8974311, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3046976, "cash_and_equivalents": 442670, "total_current_assets": 717071, "total_current_liabilities": 2115119, "net_ppe": null, "total_assets": 180211916, "total_debt": 3813973, "total_equity": 172146797, "net_working_capital": 1973255, "book_value_per_share": 10.12628218, "retained_earnings": -7348473, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 145872408, "tangible_book_per_share": 8.58072988, "universe_ticker_count": 3577, "sector": "Financials", "rank_pe": 81, "rank_pb": 22, "rank_ptbv": 22, "rank_ps": 94, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 12, "rank_earnings_yield": 81, "rank_fcf_yield": 91, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 67, "rank_roc": 50, "rank_roic": 87, "rank_gross_margin": 5, "rank_fcf_margin": 95, "rank_piotroski": 58, "rank_accruals": 96, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 36, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 62, "value_composite": 74, "quality_composite": 90, "momentum_composite": 76, "growth_composite": 28, "yield_composite": 89, "svqf_composite": 90, "vc1_composite": 77, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 95, "factor_coverage": 0.909, "signal_confidence": 0.424, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 82, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "income_statement": { "revenue": 23199000, "cost_of_revenue": 2419000, "gross_profit": 20780000, "ebit": 2499000, "ebitda": 5758000, "pretax_income": 5758000, "tax_provision": 1181, "net_income": 5758000, "net_income_to_common": 5758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 905040, "total_current_assets": 1245593, "total_assets": 178880310, "short_term_debt": 3777279, "long_term_debt": null, "total_debt": 3777279, "total_liabilities": 6684555, "total_equity": 172195755, "shares_outstanding": 19125000, "goodwill_and_intangibles": 26721415 }, "cash_flow": { "operating_cash_flow": -2302151, "capital_expenditure": 0, "free_cash_flow": -2302151, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238070, "ticker_id": 733, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2499000", "ebitda": "5758000", "netIncome": "5758000", "grossProfit": "20780000", "depreciation": "None", "totalRevenue": "23199000", "costOfRevenue": "2419000", "interestIncome": "8778260", "incomeBeforeTax": "5758000", "interestExpense": "2303000", "operatingIncome": "-3020000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1181", "reportedCurrency": "USD", "netInterestIncome": "8778260", "nonInterestIncome": "None", "operatingExpenses": "3020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4434000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2419000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3259000", "sellingGeneralAndAdministrative": "3020000", "netIncomeFromContinuingOperations": "5758466" }, "balance": { "goodwill": "10930978", "inventory": "2663397", "commonStock": "177635142", "currentDebt": "None", "investments": "None", "totalAssets": "178880310", "longTermDebt": "None", "shortTermDebt": "3777279", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15790437", "reportedCurrency": "USD", "retainedEarnings": "-5439387", "totalLiabilities": "6684555", "otherCurrentAssets": "340553", "totalCurrentAssets": "1245593", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4748920", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "177634717", "currentAccountsPayable": "3503553", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "163716", "totalShareholderEquity": "172195755", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1469110", "totalCurrentLiabilities": "734555", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5950000", "cashAndShortTermInvestments": "905040", "commonStockSharesOutstanding": "19125000", "intangibleAssetsExcludingGoodwill": "15790437", "cashAndCashEquivalentsAtCarryingValue": "905040", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5758466", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1224215", "operatingCashflow": "-2302151", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85716", "cashflowFromInvestment": "2000000", "stockBasedCompensation": "20723153", "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": "3258810", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23199000, "cost_of_revenue": 2419000, "gross_profit": 20780000, "research_and_development": 4434000, "selling_general_admin": 3020000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2499000, "depreciation_amortisation": 3259000, "ebitda": 5758000, "interest_expense": 2303000, "interest_income": null, "other_non_operating": null, "pretax_income": 5758000, "tax_provision": 1181, "effective_tax_rate": null, "net_income": 5758000, "net_income_continuing_ops": 5758466, "net_income_to_common": 5758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 905040, "short_term_investments": null, "net_receivables": 4748920, "inventory": 2663397, "other_current_assets": null, "total_current_assets": 1245593, "net_ppe": null, "goodwill": 10930978, "intangible_assets": 15790437, "goodwill_and_intangibles": 26721415, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 177634717, "total_assets": 178880310, "short_term_debt": 3777279, "accounts_payable": 3503553, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 734555, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5950000, "total_liabilities": 6684555, "total_debt": 3777279, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5439387, "total_equity": 172195755, "shares_outstanding": 19125000, "operating_cash_flow": -2302151, "stock_based_compensation": 20723153, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85716, "free_cash_flow": -2302151, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2499000", "ebitda": "5758000", "netIncome": "5758000", "grossProfit": "20780000", "depreciation": "None", "totalRevenue": "23199000", "costOfRevenue": "2419000", "interestIncome": "8778260", "incomeBeforeTax": "5758000", "interestExpense": "2303000", "operatingIncome": "-3020000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1181", "reportedCurrency": "USD", "netInterestIncome": "8778260", "nonInterestIncome": "None", "operatingExpenses": "3020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4434000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2419000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3259000", "sellingGeneralAndAdministrative": "3020000", "netIncomeFromContinuingOperations": "5758466" }, "balance": { "goodwill": "10930978", "inventory": "2663397", "commonStock": "177635142", "currentDebt": "None", "investments": "None", "totalAssets": "178880310", "longTermDebt": "None", "shortTermDebt": "3777279", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15790437", "reportedCurrency": "USD", "retainedEarnings": "-5439387", "totalLiabilities": "6684555", "otherCurrentAssets": "340553", "totalCurrentAssets": "1245593", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4748920", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "177634717", "currentAccountsPayable": "3503553", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "163716", "totalShareholderEquity": "172195755", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1469110", "totalCurrentLiabilities": "734555", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5950000", "cashAndShortTermInvestments": "905040", "commonStockSharesOutstanding": "19125000", "intangibleAssetsExcludingGoodwill": "15790437", "cashAndCashEquivalentsAtCarryingValue": "905040", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5758466", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1224215", "operatingCashflow": "-2302151", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85716", "cashflowFromInvestment": "2000000", "stockBasedCompensation": "20723153", "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": "3258810", "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": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "income_statement": { "revenue": 5686000, "cost_of_revenue": 6846000, "gross_profit": -1160000, "ebit": -1414504, "ebitda": 414496, "pretax_income": 414496, "tax_provision": 1945, "net_income": 414496, "net_income_to_common": 414496, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1292907, "total_current_assets": 1537993, "total_assets": 172592362, "short_term_debt": 310911, "long_term_debt": null, "total_debt": 310911, "total_liabilities": 6155073, "total_equity": 166437289, "shares_outstanding": 21250000, "goodwill_and_intangibles": 3557029 }, "cash_flow": { "operating_cash_flow": -680873, "capital_expenditure": 3, "free_cash_flow": -680870, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238075, "ticker_id": 733, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1414504", "ebitda": "414496", "netIncome": "414496", "grossProfit": "-1160000", "depreciation": "None", "totalRevenue": "5686000", "costOfRevenue": "6846000", "interestIncome": "None", "incomeBeforeTax": "414496", "interestExpense": "177000", "operatingIncome": "-442000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1945", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "441961", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4627000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6846000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1829000", "sellingGeneralAndAdministrative": "15222000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1439182", "commonStock": "170000425", "currentDebt": "None", "investments": "None", "totalAssets": "172592362", "longTermDebt": "None", "shortTermDebt": "310911", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3557029", "reportedCurrency": "USD", "retainedEarnings": "-3563136", "totalLiabilities": "6155073", "otherCurrentAssets": "245086", "totalCurrentAssets": "1537993", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "170856457", "currentNetReceivables": "204879", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "171054369", "currentAccountsPayable": "1828508", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "327368", "totalShareholderEquity": "166437289", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1623435", "totalCurrentLiabilities": "205073", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5950000", "cashAndShortTermInvestments": "1292907", "commonStockSharesOutstanding": "21250000", "intangibleAssetsExcludingGoodwill": "3557029", "cashAndCashEquivalentsAtCarryingValue": "1292907", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "414496", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-1439182", "operatingCashflow": "-680873", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "171973780", "cashflowFromInvestment": "-170000000", "stockBasedCompensation": "6706419", "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": "2658844", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5686000, "cost_of_revenue": 6846000, "gross_profit": -1160000, "research_and_development": 4627000, "selling_general_admin": 15222000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1414504, "depreciation_amortisation": 1829000, "ebitda": 414496, "interest_expense": 177000, "interest_income": null, "other_non_operating": null, "pretax_income": 414496, "tax_provision": 1945, "effective_tax_rate": null, "net_income": 414496, "net_income_continuing_ops": null, "net_income_to_common": 414496, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1292907, "short_term_investments": 170856457, "net_receivables": 204879, "inventory": 1439182, "other_current_assets": null, "total_current_assets": 1537993, "net_ppe": null, "goodwill": null, "intangible_assets": 3557029, "goodwill_and_intangibles": 3557029, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 171054369, "total_assets": 172592362, "short_term_debt": 310911, "accounts_payable": 1828508, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 205073, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5950000, "total_liabilities": 6155073, "total_debt": 310911, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3563136, "total_equity": 166437289, "shares_outstanding": 21250000, "operating_cash_flow": -680873, "stock_based_compensation": 6706419, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "acquisitions": null, "other_investing": null, "investing_cash_flow": -170000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 171973780, "free_cash_flow": -680870, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1414504", "ebitda": "414496", "netIncome": "414496", "grossProfit": "-1160000", "depreciation": "None", "totalRevenue": "5686000", "costOfRevenue": "6846000", "interestIncome": "None", "incomeBeforeTax": "414496", "interestExpense": "177000", "operatingIncome": "-442000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1945", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "441961", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4627000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6846000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1829000", "sellingGeneralAndAdministrative": "15222000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1439182", "commonStock": "170000425", "currentDebt": "None", "investments": "None", "totalAssets": "172592362", "longTermDebt": "None", "shortTermDebt": "310911", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3557029", "reportedCurrency": "USD", "retainedEarnings": "-3563136", "totalLiabilities": "6155073", "otherCurrentAssets": "245086", "totalCurrentAssets": "1537993", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "170856457", "currentNetReceivables": "204879", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "171054369", "currentAccountsPayable": "1828508", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "327368", "totalShareholderEquity": "166437289", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1623435", "totalCurrentLiabilities": "205073", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5950000", "cashAndShortTermInvestments": "1292907", "commonStockSharesOutstanding": "21250000", "intangibleAssetsExcludingGoodwill": "3557029", "cashAndCashEquivalentsAtCarryingValue": "1292907", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "414496", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-1439182", "operatingCashflow": "-680873", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "171973780", "cashflowFromInvestment": "-170000000", "stockBasedCompensation": "6706419", "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": "2658844", "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": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "income_statement": { "revenue": 475175, "cost_of_revenue": 716102, "gross_profit": -1174000, "ebit": -1174000, "ebitda": -6227000, "pretax_income": 6321000, "tax_provision": 524777, "net_income": 5796000, "net_income_to_common": 5796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195339, "total_current_assets": 374725, "total_assets": 175322752, "short_term_debt": 169275, "long_term_debt": null, "total_debt": 169275, "total_liabilities": 8178527, "total_equity": 167144225, "shares_outstanding": 17250000, "goodwill_and_intangibles": 1267673 }, "cash_flow": { "operating_cash_flow": -645887, "capital_expenditure": 1554334, "free_cash_flow": 908447, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238080, "ticker_id": 733, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1174000", "ebitda": "-6227000", "netIncome": "5796000", "grossProfit": "-1174000", "depreciation": "None", "totalRevenue": "475175", "costOfRevenue": "716102", "interestIncome": "2441515", "incomeBeforeTax": "6321000", "interestExpense": "7494531", "operatingIncome": "-1174000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "524777", "reportedCurrency": "USD", "netInterestIncome": "2441515", "nonInterestIncome": "None", "operatingExpenses": "6856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1446000", "otherNonOperatingIncome": "7494531", "costofGoodsAndServicesSold": "716102", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-5053000", "sellingGeneralAndAdministrative": "2017000", "netIncomeFromContinuingOperations": "5796203" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "173034433", "currentDebt": "None", "investments": "None", "totalAssets": "175322752", "longTermDebt": "None", "shortTermDebt": "169275", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1267673", "reportedCurrency": "USD", "retainedEarnings": "-5890208", "totalLiabilities": "8178527", "otherCurrentAssets": "179386", "totalCurrentAssets": "374725", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "174948027", "currentAccountsPayable": "424065", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "299037", "totalShareholderEquity": "167144225", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "585750", "totalCurrentLiabilities": "1110527", "otherNonCurrentLiabilities": "7068000", "totalNonCurrentLiabilities": "7068000", "cashAndShortTermInvestments": "195339", "commonStockSharesOutstanding": "17250000", "intangibleAssetsExcludingGoodwill": "1267673", "cashAndCashEquivalentsAtCarryingValue": "195339", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5796203", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-645887", "capitalExpenditures": "1554334", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9519485", "cashflowFromInvestment": "-1554334", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-645887", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "842195", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 475175, "cost_of_revenue": 716102, "gross_profit": -1174000, "research_and_development": 1446000, "selling_general_admin": 2017000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1174000, "depreciation_amortisation": -5053000, "ebitda": -6227000, "interest_expense": 7494531, "interest_income": null, "other_non_operating": null, "pretax_income": 6321000, "tax_provision": 524777, "effective_tax_rate": null, "net_income": 5796000, "net_income_continuing_ops": 5796203, "net_income_to_common": 5796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 195339, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 374725, "net_ppe": null, "goodwill": null, "intangible_assets": 1267673, "goodwill_and_intangibles": 1267673, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 174948027, "total_assets": 175322752, "short_term_debt": 169275, "accounts_payable": 424065, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1110527, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7068000, "total_liabilities": 8178527, "total_debt": 169275, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5890208, "total_equity": 167144225, "shares_outstanding": 17250000, "operating_cash_flow": -645887, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1554334, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1554334, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9519485, "free_cash_flow": 908447, "net_change_in_cash": -645887 }, "raw_data": { "income": { "ebit": "-1174000", "ebitda": "-6227000", "netIncome": "5796000", "grossProfit": "-1174000", "depreciation": "None", "totalRevenue": "475175", "costOfRevenue": "716102", "interestIncome": "2441515", "incomeBeforeTax": "6321000", "interestExpense": "7494531", "operatingIncome": "-1174000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "524777", "reportedCurrency": "USD", "netInterestIncome": "2441515", "nonInterestIncome": "None", "operatingExpenses": "6856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1446000", "otherNonOperatingIncome": "7494531", "costofGoodsAndServicesSold": "716102", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-5053000", "sellingGeneralAndAdministrative": "2017000", "netIncomeFromContinuingOperations": "5796203" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "173034433", "currentDebt": "None", "investments": "None", "totalAssets": "175322752", "longTermDebt": "None", "shortTermDebt": "169275", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1267673", "reportedCurrency": "USD", "retainedEarnings": "-5890208", "totalLiabilities": "8178527", "otherCurrentAssets": "179386", "totalCurrentAssets": "374725", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "174948027", "currentAccountsPayable": "424065", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "299037", "totalShareholderEquity": "167144225", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "585750", "totalCurrentLiabilities": "1110527", "otherNonCurrentLiabilities": "7068000", "totalNonCurrentLiabilities": "7068000", "cashAndShortTermInvestments": "195339", "commonStockSharesOutstanding": "17250000", "intangibleAssetsExcludingGoodwill": "1267673", "cashAndCashEquivalentsAtCarryingValue": "195339", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5796203", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-645887", "capitalExpenditures": "1554334", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9519485", "cashflowFromInvestment": "-1554334", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-645887", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "842195", "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": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": 3496442, "ebitda": 3733000, "pretax_income": 3733000, "tax_provision": -237000, "net_income": 3733000, "net_income_to_common": 3733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 841226, "total_current_assets": 1265921, "total_assets": 173947649, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 12599627, "total_equity": 161348022, "shares_outstanding": 21563000, "goodwill_and_intangibles": 582257 }, "cash_flow": { "operating_cash_flow": -973475, "capital_expenditure": 0, "free_cash_flow": -973475, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238085, "ticker_id": 733, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3496442", "ebitda": "3733000", "netIncome": "3733000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "3733000", "interestExpense": "0", "operatingIncome": "-852000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-237000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "852175", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236558", "sellingGeneralAndAdministrative": "850110", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "172500431", "currentDebt": "None", "investments": "None", "totalAssets": "173947649", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "582257", "reportedCurrency": "USD", "retainedEarnings": "-11152409", "totalLiabilities": "12599627", "otherCurrentAssets": "32153", "totalCurrentAssets": "1265921", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "172506512", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "172681728", "currentAccountsPayable": "143335", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "161348022", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12474", "totalCurrentLiabilities": "478611", "otherNonCurrentLiabilities": "12121016", "totalNonCurrentLiabilities": "12121016", "cashAndShortTermInvestments": "841226", "commonStockSharesOutstanding": "21563000", "intangibleAssetsExcludingGoodwill": "582257", "cashAndCashEquivalentsAtCarryingValue": "841226", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3732702", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-973475", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "174314701", "cashflowFromInvestment": "-172500000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 850110, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3496442, "depreciation_amortisation": 236558, "ebitda": 3733000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 3733000, "tax_provision": -237000, "effective_tax_rate": null, "net_income": 3733000, "net_income_continuing_ops": null, "net_income_to_common": 3733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 841226, "short_term_investments": 172506512, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1265921, "net_ppe": null, "goodwill": null, "intangible_assets": 582257, "goodwill_and_intangibles": 582257, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 172681728, "total_assets": 173947649, "short_term_debt": null, "accounts_payable": 143335, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 478611, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12121016, "total_liabilities": 12599627, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -11152409, "total_equity": 161348022, "shares_outstanding": 21563000, "operating_cash_flow": -973475, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -172500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 174314701, "free_cash_flow": -973475, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3496442", "ebitda": "3733000", "netIncome": "3733000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "3733000", "interestExpense": "0", "operatingIncome": "-852000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-237000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "852175", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236558", "sellingGeneralAndAdministrative": "850110", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "172500431", "currentDebt": "None", "investments": "None", "totalAssets": "173947649", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "582257", "reportedCurrency": "USD", "retainedEarnings": "-11152409", "totalLiabilities": "12599627", "otherCurrentAssets": "32153", "totalCurrentAssets": "1265921", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "172506512", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "172681728", "currentAccountsPayable": "143335", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "161348022", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12474", "totalCurrentLiabilities": "478611", "otherNonCurrentLiabilities": "12121016", "totalNonCurrentLiabilities": "12121016", "cashAndShortTermInvestments": "841226", "commonStockSharesOutstanding": "21563000", "intangibleAssetsExcludingGoodwill": "582257", "cashAndCashEquivalentsAtCarryingValue": "841226", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3732702", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-973475", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "174314701", "cashflowFromInvestment": "-172500000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "income_statement": { "revenue": 6750000, "cost_of_revenue": 736245, "gross_profit": 6013000, "ebit": -3120000, "ebitda": -1909000, "pretax_income": -48958, "tax_provision": 8240, "net_income": -48958, "net_income_to_common": -48958, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 442670, "total_current_assets": 717071, "total_assets": 180211916, "short_term_debt": 3813973, "long_term_debt": null, "total_debt": 3813973, "total_liabilities": 8065119, "total_equity": 172146797, "shares_outstanding": 17000000, "goodwill_and_intangibles": 26274389 }, "cash_flow": { "operating_cash_flow": -462370, "capital_expenditure": 0, "free_cash_flow": -462370, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238068, "ticker_id": 733, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3120000", "ebitda": "-1909000", "netIncome": "-48958", "grossProfit": "6013000", "depreciation": "None", "totalRevenue": "6750000", "costOfRevenue": "736245", "interestIncome": "1860128", "incomeBeforeTax": "-48958", "interestExpense": "868457", "operatingIncome": "-1909000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8240", "reportedCurrency": "USD", "netInterestIncome": "1860128", "nonInterestIncome": "None", "operatingExpenses": "1909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1437000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "736245", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1211000", "sellingGeneralAndAdministrative": "1909000", "netIncomeFromContinuingOperations": "-48958" }, "balance": { "goodwill": "10930978", "inventory": "2432560", "commonStock": "179495270", "currentDebt": "None", "investments": "None", "totalAssets": "180211916", "longTermDebt": "None", "shortTermDebt": "3813973", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "15343411", "reportedCurrency": "USD", "retainedEarnings": "-7348473", "totalLiabilities": "8065119", "otherCurrentAssets": "274401", "totalCurrentAssets": "717071", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5253446", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "179494845", "currentAccountsPayable": "3104975", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32398721", "totalShareholderEquity": "172146797", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2115119", "totalCurrentLiabilities": "2115119", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5950000", "cashAndShortTermInvestments": "442670", "commonStockSharesOutstanding": "17000000", "intangibleAssetsExcludingGoodwill": "15343411", "cashAndCashEquivalentsAtCarryingValue": "442670", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48958", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "230837", "operatingCashflow": "-462370", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72876", "cashflowFromInvestment": "-1807609", "stockBasedCompensation": "3622845", "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": "169607", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6750000, "cost_of_revenue": 736245, "gross_profit": 6013000, "research_and_development": 1437000, "selling_general_admin": 1909000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3120000, "depreciation_amortisation": 1211000, "ebitda": -1909000, "interest_expense": 868457, "interest_income": null, "other_non_operating": null, "pretax_income": -48958, "tax_provision": 8240, "effective_tax_rate": null, "net_income": -48958, "net_income_continuing_ops": -48958, "net_income_to_common": -48958, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 442670, "short_term_investments": null, "net_receivables": 5253446, "inventory": 2432560, "other_current_assets": null, "total_current_assets": 717071, "net_ppe": null, "goodwill": 10930978, "intangible_assets": 15343411, "goodwill_and_intangibles": 26274389, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 179494845, "total_assets": 180211916, "short_term_debt": 3813973, "accounts_payable": 3104975, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2115119, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5950000, "total_liabilities": 8065119, "total_debt": 3813973, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7348473, "total_equity": 172146797, "shares_outstanding": 17000000, "operating_cash_flow": -462370, "stock_based_compensation": 3622845, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1807609, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72876, "free_cash_flow": -462370, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3120000", "ebitda": "-1909000", "netIncome": "-48958", "grossProfit": "6013000", "depreciation": "None", "totalRevenue": "6750000", "costOfRevenue": "736245", "interestIncome": "1860128", "incomeBeforeTax": "-48958", "interestExpense": "868457", "operatingIncome": "-1909000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8240", "reportedCurrency": "USD", "netInterestIncome": "1860128", "nonInterestIncome": "None", "operatingExpenses": "1909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1437000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "736245", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1211000", "sellingGeneralAndAdministrative": "1909000", "netIncomeFromContinuingOperations": "-48958" }, "balance": { "goodwill": "10930978", "inventory": "2432560", "commonStock": "179495270", "currentDebt": "None", "investments": "None", "totalAssets": "180211916", "longTermDebt": "None", "shortTermDebt": "3813973", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "15343411", "reportedCurrency": "USD", "retainedEarnings": "-7348473", "totalLiabilities": "8065119", "otherCurrentAssets": "274401", "totalCurrentAssets": "717071", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5253446", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "179494845", "currentAccountsPayable": "3104975", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32398721", "totalShareholderEquity": "172146797", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2115119", "totalCurrentLiabilities": "2115119", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5950000", "cashAndShortTermInvestments": "442670", "commonStockSharesOutstanding": "17000000", "intangibleAssetsExcludingGoodwill": "15343411", "cashAndCashEquivalentsAtCarryingValue": "442670", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48958", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "230837", "operatingCashflow": "-462370", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72876", "cashflowFromInvestment": "-1807609", "stockBasedCompensation": "3622845", "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": "169607", "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": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "income_statement": { "revenue": -9451000, "cost_of_revenue": 1129000, "gross_profit": -8322000, "ebit": -742000, "ebitda": -1039000, "pretax_income": 1004000, "tax_provision": -419, "net_income": 1004000, "net_income_to_common": 1004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 905040, "total_current_assets": 1245593, "total_assets": 178880310, "short_term_debt": 3777279, "long_term_debt": null, "total_debt": 3777279, "total_liabilities": 6684555, "total_equity": 172195755, "shares_outstanding": 17000000, "goodwill_and_intangibles": 26721415 }, "cash_flow": { "operating_cash_flow": -575695, "capital_expenditure": 862169, "free_cash_flow": 286474, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238069, "ticker_id": 733, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-742000", "ebitda": "-1039000", "netIncome": "1004000", "grossProfit": "-8322000", "depreciation": "None", "totalRevenue": "-9451000", "costOfRevenue": "1129000", "interestIncome": "2042705", "incomeBeforeTax": "1004000", "interestExpense": "868456", "operatingIncome": "-1039000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-419", "reportedCurrency": "USD", "netInterestIncome": "2042705", "nonInterestIncome": "None", "operatingExpenses": "1039000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1142000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1129000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-297000", "sellingGeneralAndAdministrative": "1039000", "netIncomeFromContinuingOperations": "1003946" }, "balance": { "goodwill": "10930978", "inventory": "2663397", "commonStock": "177635142", "currentDebt": "None", "investments": "None", "totalAssets": "178880310", "longTermDebt": "None", "shortTermDebt": "3777279", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15790437", "reportedCurrency": "USD", "retainedEarnings": "-5439387", "totalLiabilities": "6684555", "otherCurrentAssets": "340553", "totalCurrentAssets": "1245593", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4748920", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "177634717", "currentAccountsPayable": "3503553", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32513082", "totalShareholderEquity": "172195755", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "734555", "totalCurrentLiabilities": "734555", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5950000", "cashAndShortTermInvestments": "905040", "commonStockSharesOutstanding": "17000000", "intangibleAssetsExcludingGoodwill": "15790437", "cashAndCashEquivalentsAtCarryingValue": "905040", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1003946", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1233010", "operatingCashflow": "-575695", "capitalExpenditures": "862169", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39985126", "cashflowFromInvestment": "1000000", "stockBasedCompensation": "3868147", "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": "231281", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -9451000, "cost_of_revenue": 1129000, "gross_profit": -8322000, "research_and_development": 1142000, "selling_general_admin": 1039000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -742000, "depreciation_amortisation": -297000, "ebitda": -1039000, "interest_expense": 868456, "interest_income": null, "other_non_operating": null, "pretax_income": 1004000, "tax_provision": -419, "effective_tax_rate": null, "net_income": 1004000, "net_income_continuing_ops": 1003946, "net_income_to_common": 1004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 905040, "short_term_investments": null, "net_receivables": 4748920, "inventory": 2663397, "other_current_assets": null, "total_current_assets": 1245593, "net_ppe": null, "goodwill": 10930978, "intangible_assets": 15790437, "goodwill_and_intangibles": 26721415, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 177634717, "total_assets": 178880310, "short_term_debt": 3777279, "accounts_payable": 3503553, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 734555, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5950000, "total_liabilities": 6684555, "total_debt": 3777279, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5439387, "total_equity": 172195755, "shares_outstanding": 17000000, "operating_cash_flow": -575695, "stock_based_compensation": 3868147, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 862169, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39985126, "free_cash_flow": 286474, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-742000", "ebitda": "-1039000", "netIncome": "1004000", "grossProfit": "-8322000", "depreciation": "None", "totalRevenue": "-9451000", "costOfRevenue": "1129000", "interestIncome": "2042705", "incomeBeforeTax": "1004000", "interestExpense": "868456", "operatingIncome": "-1039000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-419", "reportedCurrency": "USD", "netInterestIncome": "2042705", "nonInterestIncome": "None", "operatingExpenses": "1039000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1142000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1129000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-297000", "sellingGeneralAndAdministrative": "1039000", "netIncomeFromContinuingOperations": "1003946" }, "balance": { "goodwill": "10930978", "inventory": "2663397", "commonStock": "177635142", "currentDebt": "None", "investments": "None", "totalAssets": "178880310", "longTermDebt": "None", "shortTermDebt": "3777279", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15790437", "reportedCurrency": "USD", "retainedEarnings": "-5439387", "totalLiabilities": "6684555", "otherCurrentAssets": "340553", "totalCurrentAssets": "1245593", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4748920", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "177634717", "currentAccountsPayable": "3503553", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32513082", "totalShareholderEquity": "172195755", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "734555", "totalCurrentLiabilities": "734555", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5950000", "cashAndShortTermInvestments": "905040", "commonStockSharesOutstanding": "17000000", "intangibleAssetsExcludingGoodwill": "15790437", "cashAndCashEquivalentsAtCarryingValue": "905040", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1003946", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1233010", "operatingCashflow": "-575695", "capitalExpenditures": "862169", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39985126", "cashflowFromInvestment": "1000000", "stockBasedCompensation": "3868147", "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": "231281", "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": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "income_statement": { "revenue": 6540000, "cost_of_revenue": 609270, "gross_profit": 5931000, "ebit": -1801090, "ebitda": -826000, "pretax_income": 1441000, "tax_provision": 12437, "net_income": 1441000, "net_income_to_common": 1441000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 480735, "total_current_assets": 891687, "total_assets": 177515365, "short_term_debt": 3444369, "long_term_debt": null, "total_debt": 3444369, "total_liabilities": 6323556, "total_equity": 171191809, "shares_outstanding": 21250000, "goodwill_and_intangibles": 26879356 }, "cash_flow": { "operating_cash_flow": -10342085, "capital_expenditure": 1041475, "free_cash_flow": -9300610, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238071, "ticker_id": 733, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1801090", "ebitda": "-826000", "netIncome": "1441000", "grossProfit": "5931000", "depreciation": "None", "totalRevenue": "6540000", "costOfRevenue": "609270", "interestIncome": "2266437", "incomeBeforeTax": "1441000", "interestExpense": "756760", "operatingIncome": "-826000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "12437", "reportedCurrency": "USD", "netInterestIncome": "2266437", "nonInterestIncome": "None", "operatingExpenses": "825666", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "973544", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "609270", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "975090", "sellingGeneralAndAdministrative": "825666", "netIncomeFromContinuingOperations": "1440771" }, "balance": { "goodwill": "10930978", "inventory": "1500715", "commonStock": "176592437", "currentDebt": "None", "investments": "None", "totalAssets": "177515365", "longTermDebt": "None", "shortTermDebt": "3444369", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "15948378", "reportedCurrency": "USD", "retainedEarnings": "-5400628", "totalLiabilities": "6323556", "otherCurrentAssets": "410952", "totalCurrentAssets": "891687", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7503", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "176623678", "currentAccountsPayable": "3664680", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31917622", "totalShareholderEquity": "171191809", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "373556", "totalCurrentLiabilities": "373556", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5950000", "cashAndShortTermInvestments": "480735", "commonStockSharesOutstanding": "21250000", "intangibleAssetsExcludingGoodwill": "15948378", "cashAndCashEquivalentsAtCarryingValue": "480735", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1440771", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-223006", "operatingCashflow": "-10342085", "capitalExpenditures": "1041475", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9115393", "cashflowFromInvestment": "358574", "stockBasedCompensation": "-5886423", "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": "-296597", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6540000, "cost_of_revenue": 609270, "gross_profit": 5931000, "research_and_development": 973544, "selling_general_admin": 825666, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1801090, "depreciation_amortisation": 975090, "ebitda": -826000, "interest_expense": 756760, "interest_income": null, "other_non_operating": null, "pretax_income": 1441000, "tax_provision": 12437, "effective_tax_rate": null, "net_income": 1441000, "net_income_continuing_ops": 1440771, "net_income_to_common": 1441000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 480735, "short_term_investments": null, "net_receivables": 7503, "inventory": 1500715, "other_current_assets": null, "total_current_assets": 891687, "net_ppe": null, "goodwill": 10930978, "intangible_assets": 15948378, "goodwill_and_intangibles": 26879356, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 176623678, "total_assets": 177515365, "short_term_debt": 3444369, "accounts_payable": 3664680, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 373556, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5950000, "total_liabilities": 6323556, "total_debt": 3444369, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5400628, "total_equity": 171191809, "shares_outstanding": 21250000, "operating_cash_flow": -10342085, "stock_based_compensation": -5886423, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1041475, "acquisitions": null, "other_investing": null, "investing_cash_flow": 358574, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9115393, "free_cash_flow": -9300610, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1801090", "ebitda": "-826000", "netIncome": "1441000", "grossProfit": "5931000", "depreciation": "None", "totalRevenue": "6540000", "costOfRevenue": "609270", "interestIncome": "2266437", "incomeBeforeTax": "1441000", "interestExpense": "756760", "operatingIncome": "-826000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "12437", "reportedCurrency": "USD", "netInterestIncome": "2266437", "nonInterestIncome": "None", "operatingExpenses": "825666", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "973544", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "609270", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "975090", "sellingGeneralAndAdministrative": "825666", "netIncomeFromContinuingOperations": "1440771" }, "balance": { "goodwill": "10930978", "inventory": "1500715", "commonStock": "176592437", "currentDebt": "None", "investments": "None", "totalAssets": "177515365", "longTermDebt": "None", "shortTermDebt": "3444369", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "15948378", "reportedCurrency": "USD", "retainedEarnings": "-5400628", "totalLiabilities": "6323556", "otherCurrentAssets": "410952", "totalCurrentAssets": "891687", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7503", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "176623678", "currentAccountsPayable": "3664680", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31917622", "totalShareholderEquity": "171191809", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "373556", "totalCurrentLiabilities": "373556", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5950000", "cashAndShortTermInvestments": "480735", "commonStockSharesOutstanding": "21250000", "intangibleAssetsExcludingGoodwill": "15948378", "cashAndCashEquivalentsAtCarryingValue": "480735", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1440771", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-223006", "operatingCashflow": "-10342085", "capitalExpenditures": "1041475", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9115393", "cashflowFromInvestment": "358574", "stockBasedCompensation": "-5886423", "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": "-296597", "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": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "income_statement": { "revenue": 5985000, "cost_of_revenue": 531098, "gross_profit": 5454000, "ebit": -10667874, "ebitda": -587000, "pretax_income": 1654000, "tax_provision": 14037, "net_income": 1654000, "net_income_to_common": 1654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1192421, "total_current_assets": 1446308, "total_assets": 175858964, "short_term_debt": 3994792, "long_term_debt": null, "total_debt": 3994792, "total_liabilities": 6107926, "total_equity": 169751038, "shares_outstanding": 21250000, "goodwill_and_intangibles": 26789921 }, "cash_flow": { "operating_cash_flow": -505643, "capital_expenditure": 1007838, "free_cash_flow": 502195, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238072, "ticker_id": 733, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10667874", "ebitda": "-587000", "netIncome": "1654000", "grossProfit": "5454000", "depreciation": "None", "totalRevenue": "5985000", "costOfRevenue": "531098", "interestIncome": "2240420", "incomeBeforeTax": "1654000", "interestExpense": "553303", "operatingIncome": "-587000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14037", "reportedCurrency": "USD", "netInterestIncome": "2240420", "nonInterestIncome": "None", "operatingExpenses": "586750", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1032000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "531098", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "930874", "sellingGeneralAndAdministrative": "586750", "netIncomeFromContinuingOperations": "1653670" }, "balance": { "goodwill": "10930978", "inventory": "1277709", "commonStock": "174326000", "currentDebt": "None", "investments": "None", "totalAssets": "175858964", "longTermDebt": "None", "shortTermDebt": "3994792", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "15858943", "reportedCurrency": "USD", "retainedEarnings": "-4574962", "totalLiabilities": "6107926", "otherCurrentAssets": "253887", "totalCurrentAssets": "1446308", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4342928", "currentNetReceivables": "698864", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "174412656", "currentAccountsPayable": "3923344", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3969805", "totalShareholderEquity": "169751038", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-3765418", "totalCurrentLiabilities": "157926", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5950000", "cashAndShortTermInvestments": "1192421", "commonStockSharesOutstanding": "21250000", "intangibleAssetsExcludingGoodwill": "15858943", "cashAndCashEquivalentsAtCarryingValue": "1192421", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1653670", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-70328", "operatingCashflow": "-505643", "capitalExpenditures": "1007838", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85000", "cashflowFromInvestment": "1000000", "stockBasedCompensation": "-5171760", "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": "-930874", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5985000, "cost_of_revenue": 531098, "gross_profit": 5454000, "research_and_development": 1032000, "selling_general_admin": 586750, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10667874, "depreciation_amortisation": 930874, "ebitda": -587000, "interest_expense": 553303, "interest_income": null, "other_non_operating": null, "pretax_income": 1654000, "tax_provision": 14037, "effective_tax_rate": null, "net_income": 1654000, "net_income_continuing_ops": 1653670, "net_income_to_common": 1654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1192421, "short_term_investments": 4342928, "net_receivables": 698864, "inventory": 1277709, "other_current_assets": null, "total_current_assets": 1446308, "net_ppe": null, "goodwill": 10930978, "intangible_assets": 15858943, "goodwill_and_intangibles": 26789921, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 174412656, "total_assets": 175858964, "short_term_debt": 3994792, "accounts_payable": 3923344, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157926, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5950000, "total_liabilities": 6107926, "total_debt": 3994792, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4574962, "total_equity": 169751038, "shares_outstanding": 21250000, "operating_cash_flow": -505643, "stock_based_compensation": -5171760, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1007838, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85000, "free_cash_flow": 502195, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10667874", "ebitda": "-587000", "netIncome": "1654000", "grossProfit": "5454000", "depreciation": "None", "totalRevenue": "5985000", "costOfRevenue": "531098", "interestIncome": "2240420", "incomeBeforeTax": "1654000", "interestExpense": "553303", "operatingIncome": "-587000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14037", "reportedCurrency": "USD", "netInterestIncome": "2240420", "nonInterestIncome": "None", "operatingExpenses": "586750", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1032000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "531098", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "930874", "sellingGeneralAndAdministrative": "586750", "netIncomeFromContinuingOperations": "1653670" }, "balance": { "goodwill": "10930978", "inventory": "1277709", "commonStock": "174326000", "currentDebt": "None", "investments": "None", "totalAssets": "175858964", "longTermDebt": "None", "shortTermDebt": "3994792", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "15858943", "reportedCurrency": "USD", "retainedEarnings": "-4574962", "totalLiabilities": "6107926", "otherCurrentAssets": "253887", "totalCurrentAssets": "1446308", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4342928", "currentNetReceivables": "698864", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "174412656", "currentAccountsPayable": "3923344", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3969805", "totalShareholderEquity": "169751038", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-3765418", "totalCurrentLiabilities": "157926", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5950000", "cashAndShortTermInvestments": "1192421", "commonStockSharesOutstanding": "21250000", "intangibleAssetsExcludingGoodwill": "15858943", "cashAndCashEquivalentsAtCarryingValue": "1192421", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1653670", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-70328", "operatingCashflow": "-505643", "capitalExpenditures": "1007838", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85000", "cashflowFromInvestment": "1000000", "stockBasedCompensation": "-5171760", "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": "-930874", "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": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "income_statement": { "revenue": 3466000, "cost_of_revenue": 2286000, "gross_profit": 1180000, "ebit": -12452597, "ebitda": -12156000, "pretax_income": -12577000, "tax_provision": -419, "net_income": -12577000, "net_income_to_common": -12577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9346851, "total_current_assets": 19833832, "total_assets": 48634134, "short_term_debt": 5428426, "long_term_debt": null, "total_debt": 5428426, "total_liabilities": 30341014, "total_equity": 18293120, "shares_outstanding": 28396000, "goodwill_and_intangibles": 26689676 }, "cash_flow": { "operating_cash_flow": -6524740, "capital_expenditure": 769641, "free_cash_flow": -5755099, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238073, "ticker_id": 733, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12452597", "ebitda": "-12156000", "netIncome": "-12577000", "grossProfit": "1180000", "depreciation": "None", "totalRevenue": "3466000", "costOfRevenue": "2286000", "interestIncome": "2228698", "incomeBeforeTax": "-12577000", "interestExpense": "124178", "operatingIncome": "-14908000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-419", "reportedCurrency": "USD", "netInterestIncome": "2228698", "nonInterestIncome": "None", "operatingExpenses": "16384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1142000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2286000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "296597", "sellingGeneralAndAdministrative": "10263000", "netIncomeFromContinuingOperations": "1660079" }, "balance": { "goodwill": "10930978", "inventory": "1207381", "commonStock": "3138", "currentDebt": "None", "investments": "None", "totalAssets": "48634134", "longTermDebt": "None", "shortTermDebt": "5428426", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "15758698", "reportedCurrency": "USD", "retainedEarnings": "-74789970", "totalLiabilities": "30341014", "otherCurrentAssets": "8487950", "totalCurrentAssets": "19833832", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "791650", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28800302", "currentAccountsPayable": "6592107", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14122744", "totalShareholderEquity": "18293120", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1044015", "totalCurrentLiabilities": "13208196", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17132818", "cashAndShortTermInvestments": "9346851", "commonStockSharesOutstanding": "28396000", "intangibleAssetsExcludingGoodwill": "15758698", "cashAndCashEquivalentsAtCarryingValue": "9346851", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12576831", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "231801", "operatingCashflow": "-6524740", "capitalExpenditures": "769641", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215865", "cashflowFromInvestment": "-358574", "stockBasedCompensation": "5886423", "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": "296597", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3466000, "cost_of_revenue": 2286000, "gross_profit": 1180000, "research_and_development": 1142000, "selling_general_admin": 10263000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12452597, "depreciation_amortisation": 296597, "ebitda": -12156000, "interest_expense": 124178, "interest_income": null, "other_non_operating": null, "pretax_income": -12577000, "tax_provision": -419, "effective_tax_rate": null, "net_income": -12577000, "net_income_continuing_ops": 1660079, "net_income_to_common": -12577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9346851, "short_term_investments": null, "net_receivables": 791650, "inventory": 1207381, "other_current_assets": null, "total_current_assets": 19833832, "net_ppe": null, "goodwill": 10930978, "intangible_assets": 15758698, "goodwill_and_intangibles": 26689676, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28800302, "total_assets": 48634134, "short_term_debt": 5428426, "accounts_payable": 6592107, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13208196, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17132818, "total_liabilities": 30341014, "total_debt": 5428426, "preferred_stock": null, "minority_interest": null, "retained_earnings": -74789970, "total_equity": 18293120, "shares_outstanding": 28396000, "operating_cash_flow": -6524740, "stock_based_compensation": 5886423, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 769641, "acquisitions": null, "other_investing": null, "investing_cash_flow": -358574, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -215865, "free_cash_flow": -5755099, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12452597", "ebitda": "-12156000", "netIncome": "-12577000", "grossProfit": "1180000", "depreciation": "None", "totalRevenue": "3466000", "costOfRevenue": "2286000", "interestIncome": "2228698", "incomeBeforeTax": "-12577000", "interestExpense": "124178", "operatingIncome": "-14908000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-419", "reportedCurrency": "USD", "netInterestIncome": "2228698", "nonInterestIncome": "None", "operatingExpenses": "16384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1142000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2286000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "296597", "sellingGeneralAndAdministrative": "10263000", "netIncomeFromContinuingOperations": "1660079" }, "balance": { "goodwill": "10930978", "inventory": "1207381", "commonStock": "3138", "currentDebt": "None", "investments": "None", "totalAssets": "48634134", "longTermDebt": "None", "shortTermDebt": "5428426", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "15758698", "reportedCurrency": "USD", "retainedEarnings": "-74789970", "totalLiabilities": "30341014", "otherCurrentAssets": "8487950", "totalCurrentAssets": "19833832", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "791650", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28800302", "currentAccountsPayable": "6592107", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14122744", "totalShareholderEquity": "18293120", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1044015", "totalCurrentLiabilities": "13208196", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17132818", "cashAndShortTermInvestments": "9346851", "commonStockSharesOutstanding": "28396000", "intangibleAssetsExcludingGoodwill": "15758698", "cashAndCashEquivalentsAtCarryingValue": "9346851", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12576831", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "231801", "operatingCashflow": "-6524740", "capitalExpenditures": "769641", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215865", "cashflowFromInvestment": "-358574", "stockBasedCompensation": "5886423", "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": "296597", "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": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "income_statement": { "revenue": 2747000, "cost_of_revenue": 2143000, "gross_profit": 603858, "ebit": 15151613, "ebitda": 15590000, "pretax_income": -5681000, "tax_provision": 418, "net_income": -5682000, "net_income_to_common": -5682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16446030, "total_current_assets": 21174667, "total_assets": 25246619, "short_term_debt": 310911, "long_term_debt": null, "total_debt": 310911, "total_liabilities": 14812577, "total_equity": 10434042, "shares_outstanding": 27624000, "goodwill_and_intangibles": 3557029 }, "cash_flow": { "operating_cash_flow": -13489127, "capital_expenditure": 1458140, "free_cash_flow": -12030987, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238074, "ticker_id": 733, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15151613", "ebitda": "15590000", "netIncome": "-5682000", "grossProfit": "603858", "depreciation": "None", "totalRevenue": "2747000", "costOfRevenue": "2143000", "interestIncome": "856457", "incomeBeforeTax": "-5681000", "interestExpense": "None", "operatingIncome": "-13641000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "418", "reportedCurrency": "USD", "netInterestIncome": "856457", "nonInterestIncome": "None", "operatingExpenses": "14683000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1316000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "438387", "sellingGeneralAndAdministrative": "7774000", "netIncomeFromContinuingOperations": "414496" }, "balance": { "goodwill": "None", "inventory": "1439182", "commonStock": "2762", "currentDebt": "None", "investments": "None", "totalAssets": "25246619", "longTermDebt": "None", "shortTermDebt": "310911", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3557029", "reportedCurrency": "None", "retainedEarnings": "-62213139", "totalLiabilities": "14812577", "otherCurrentAssets": "3084576", "totalCurrentAssets": "21174667", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "204879", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4071951", "currentAccountsPayable": "1828508", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "327368", "totalShareholderEquity": "10434042", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1517303", "totalCurrentLiabilities": "4006120", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10806456", "cashAndShortTermInvestments": "16446030", "commonStockSharesOutstanding": "27624000", "intangibleAssetsExcludingGoodwill": "3557029", "cashAndCashEquivalentsAtCarryingValue": "16446030", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5681576", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "36903", "operatingCashflow": "-13489127", "capitalExpenditures": "1458140", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6137388", "cashflowFromInvestment": "-1458140", "stockBasedCompensation": "4610530", "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": "438387", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2747000, "cost_of_revenue": 2143000, "gross_profit": 603858, "research_and_development": 1316000, "selling_general_admin": 7774000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15151613, "depreciation_amortisation": 438387, "ebitda": 15590000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -5681000, "tax_provision": 418, "effective_tax_rate": null, "net_income": -5682000, "net_income_continuing_ops": 414496, "net_income_to_common": -5682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16446030, "short_term_investments": null, "net_receivables": 204879, "inventory": 1439182, "other_current_assets": null, "total_current_assets": 21174667, "net_ppe": null, "goodwill": null, "intangible_assets": 3557029, "goodwill_and_intangibles": 3557029, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4071951, "total_assets": 25246619, "short_term_debt": 310911, "accounts_payable": 1828508, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4006120, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10806456, "total_liabilities": 14812577, "total_debt": 310911, "preferred_stock": null, "minority_interest": null, "retained_earnings": -62213139, "total_equity": 10434042, "shares_outstanding": 27624000, "operating_cash_flow": -13489127, "stock_based_compensation": 4610530, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1458140, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1458140, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6137388, "free_cash_flow": -12030987, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15151613", "ebitda": "15590000", "netIncome": "-5682000", "grossProfit": "603858", "depreciation": "None", "totalRevenue": "2747000", "costOfRevenue": "2143000", "interestIncome": "856457", "incomeBeforeTax": "-5681000", "interestExpense": "None", "operatingIncome": "-13641000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "418", "reportedCurrency": "USD", "netInterestIncome": "856457", "nonInterestIncome": "None", "operatingExpenses": "14683000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1316000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "438387", "sellingGeneralAndAdministrative": "7774000", "netIncomeFromContinuingOperations": "414496" }, "balance": { "goodwill": "None", "inventory": "1439182", "commonStock": "2762", "currentDebt": "None", "investments": "None", "totalAssets": "25246619", "longTermDebt": "None", "shortTermDebt": "310911", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3557029", "reportedCurrency": "None", "retainedEarnings": "-62213139", "totalLiabilities": "14812577", "otherCurrentAssets": "3084576", "totalCurrentAssets": "21174667", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "204879", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4071951", "currentAccountsPayable": "1828508", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "327368", "totalShareholderEquity": "10434042", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1517303", "totalCurrentLiabilities": "4006120", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10806456", "cashAndShortTermInvestments": "16446030", "commonStockSharesOutstanding": "27624000", "intangibleAssetsExcludingGoodwill": "3557029", "cashAndCashEquivalentsAtCarryingValue": "16446030", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5681576", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "36903", "operatingCashflow": "-13489127", "capitalExpenditures": "1458140", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6137388", "cashflowFromInvestment": "-1458140", "stockBasedCompensation": "4610530", "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": "438387", "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": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "income_statement": { "revenue": 2031000, "cost_of_revenue": 1473000, "gross_profit": 557726, "ebit": -20191745, "ebitda": -19432000, "pretax_income": -20239000, "tax_provision": -262, "net_income": -20239000, "net_income_to_common": -20239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25255909, "total_current_assets": 30341367, "total_assets": 33248145, "short_term_debt": 168608, "long_term_debt": null, "total_debt": 168608, "total_liabilities": 21743057, "total_equity": 11505088, "shares_outstanding": 26266000, "goodwill_and_intangibles": 2532063 }, "cash_flow": { "operating_cash_flow": -10329493, "capital_expenditure": 2039731, "free_cash_flow": -8289762, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238076, "ticker_id": 733, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20191745", "ebitda": "-19432000", "netIncome": "-20239000", "grossProfit": "557726", "depreciation": "None", "totalRevenue": "2031000", "costOfRevenue": "1473000", "interestIncome": "None", "incomeBeforeTax": "-20239000", "interestExpense": "46690", "operatingIncome": "-12979000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-262", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "13537000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1486000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "759745", "sellingGeneralAndAdministrative": "4311000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1476085", "commonStock": "2755", "currentDebt": "None", "investments": "None", "totalAssets": "33248145", "longTermDebt": "None", "shortTermDebt": "168608", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2532063", "reportedCurrency": "USD", "retainedEarnings": "-56531563", "totalLiabilities": "21743057", "otherCurrentAssets": "3541769", "totalCurrentAssets": "30341367", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67604", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2906778", "currentAccountsPayable": "1714385", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "168608", "totalShareholderEquity": "11505088", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1061606", "totalCurrentLiabilities": "3193557", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18549500", "cashAndShortTermInvestments": "25255909", "commonStockSharesOutstanding": "26266000", "intangibleAssetsExcludingGoodwill": "2532063", "cashAndCashEquivalentsAtCarryingValue": "25255909", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38370534", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1476085", "operatingCashflow": "-10329493", "capitalExpenditures": "2039731", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37066542", "cashflowFromInvestment": "-4817477", "stockBasedCompensation": "2095889", "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": "759745", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2031000, "cost_of_revenue": 1473000, "gross_profit": 557726, "research_and_development": 1486000, "selling_general_admin": 4311000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20191745, "depreciation_amortisation": 759745, "ebitda": -19432000, "interest_expense": 46690, "interest_income": null, "other_non_operating": null, "pretax_income": -20239000, "tax_provision": -262, "effective_tax_rate": null, "net_income": -20239000, "net_income_continuing_ops": null, "net_income_to_common": -20239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25255909, "short_term_investments": null, "net_receivables": 67604, "inventory": 1476085, "other_current_assets": null, "total_current_assets": 30341367, "net_ppe": null, "goodwill": null, "intangible_assets": 2532063, "goodwill_and_intangibles": 2532063, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2906778, "total_assets": 33248145, "short_term_debt": 168608, "accounts_payable": 1714385, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3193557, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18549500, "total_liabilities": 21743057, "total_debt": 168608, "preferred_stock": null, "minority_interest": null, "retained_earnings": -56531563, "total_equity": 11505088, "shares_outstanding": 26266000, "operating_cash_flow": -10329493, "stock_based_compensation": 2095889, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2039731, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4817477, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 37066542, "free_cash_flow": -8289762, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20191745", "ebitda": "-19432000", "netIncome": "-20239000", "grossProfit": "557726", "depreciation": "None", "totalRevenue": "2031000", "costOfRevenue": "1473000", "interestIncome": "None", "incomeBeforeTax": "-20239000", "interestExpense": "46690", "operatingIncome": "-12979000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-262", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "13537000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1486000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "759745", "sellingGeneralAndAdministrative": "4311000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1476085", "commonStock": "2755", "currentDebt": "None", "investments": "None", "totalAssets": "33248145", "longTermDebt": "None", "shortTermDebt": "168608", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2532063", "reportedCurrency": "USD", "retainedEarnings": "-56531563", "totalLiabilities": "21743057", "otherCurrentAssets": "3541769", "totalCurrentAssets": "30341367", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67604", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2906778", "currentAccountsPayable": "1714385", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "168608", "totalShareholderEquity": "11505088", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1061606", "totalCurrentLiabilities": "3193557", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18549500", "cashAndShortTermInvestments": "25255909", "commonStockSharesOutstanding": "26266000", "intangibleAssetsExcludingGoodwill": "2532063", "cashAndCashEquivalentsAtCarryingValue": "25255909", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38370534", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1476085", "operatingCashflow": "-10329493", "capitalExpenditures": "2039731", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37066542", "cashflowFromInvestment": "-4817477", "stockBasedCompensation": "2095889", "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": "759745", "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": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "income_statement": { "revenue": 529707, "cost_of_revenue": 432934, "gross_profit": 96773, "ebit": -20564237, "ebitda": -19865000, "pretax_income": -20720000, "tax_provision": 542735, "net_income": -20721000, "net_income_to_common": -20721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1201271, "total_current_assets": 1249984, "total_assets": 177129310, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 19262162, "total_equity": 157867148, "shares_outstanding": 29258000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1153683, "capital_expenditure": 408690, "free_cash_flow": -744993, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238077, "ticker_id": 733, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20564237", "ebitda": "-19865000", "netIncome": "-20721000", "grossProfit": "96773", "depreciation": "None", "totalRevenue": "529707", "costOfRevenue": "432934", "interestIncome": "None", "incomeBeforeTax": "-20720000", "interestExpense": "155854", "operatingIncome": "-7189000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "542735", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "7286000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "288484", "otherNonOperatingIncome": "-4252940", "costofGoodsAndServicesSold": "432934", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "699237", "sellingGeneralAndAdministrative": "3895000", "netIncomeFromContinuingOperations": "-7624729" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "174819653", "currentDebt": "None", "investments": "None", "totalAssets": "177129310", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-16952505", "totalLiabilities": "19262162", "otherCurrentAssets": "48713", "totalCurrentAssets": "1249984", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "175879326", "currentAccountsPayable": "4408162", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "157867148", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3450180", "totalCurrentLiabilities": "4408162", "otherNonCurrentLiabilities": "6037500", "totalNonCurrentLiabilities": "14854000", "cashAndShortTermInvestments": "1201271", "commonStockSharesOutstanding": "29258000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1201271", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7624729", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1153683", "capitalExpenditures": "408690", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20449600", "cashflowFromInvestment": "562092", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-591591", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "699237", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 529707, "cost_of_revenue": 432934, "gross_profit": 96773, "research_and_development": 288484, "selling_general_admin": 3895000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20564237, "depreciation_amortisation": 699237, "ebitda": -19865000, "interest_expense": 155854, "interest_income": null, "other_non_operating": null, "pretax_income": -20720000, "tax_provision": 542735, "effective_tax_rate": null, "net_income": -20721000, "net_income_continuing_ops": -7624729, "net_income_to_common": -20721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1201271, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1249984, "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": 175879326, "total_assets": 177129310, "short_term_debt": null, "accounts_payable": 4408162, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4408162, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14854000, "total_liabilities": 19262162, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16952505, "total_equity": 157867148, "shares_outstanding": 29258000, "operating_cash_flow": -1153683, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 408690, "acquisitions": null, "other_investing": null, "investing_cash_flow": 562092, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20449600, "free_cash_flow": -744993, "net_change_in_cash": -591591 }, "raw_data": { "income": { "ebit": "-20564237", "ebitda": "-19865000", "netIncome": "-20721000", "grossProfit": "96773", "depreciation": "None", "totalRevenue": "529707", "costOfRevenue": "432934", "interestIncome": "None", "incomeBeforeTax": "-20720000", "interestExpense": "155854", "operatingIncome": "-7189000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "542735", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "7286000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "288484", "otherNonOperatingIncome": "-4252940", "costofGoodsAndServicesSold": "432934", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "699237", "sellingGeneralAndAdministrative": "3895000", "netIncomeFromContinuingOperations": "-7624729" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "174819653", "currentDebt": "None", "investments": "None", "totalAssets": "177129310", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-16952505", "totalLiabilities": "19262162", "otherCurrentAssets": "48713", "totalCurrentAssets": "1249984", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "175879326", "currentAccountsPayable": "4408162", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "157867148", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3450180", "totalCurrentLiabilities": "4408162", "otherNonCurrentLiabilities": "6037500", "totalNonCurrentLiabilities": "14854000", "cashAndShortTermInvestments": "1201271", "commonStockSharesOutstanding": "29258000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1201271", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7624729", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1153683", "capitalExpenditures": "408690", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20449600", "cashflowFromInvestment": "562092", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-591591", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "699237", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "income_statement": { "revenue": 378034, "cost_of_revenue": 362973, "gross_profit": 15061, "ebit": -6679337, "ebitda": -6134000, "pretax_income": -6687000, "tax_provision": 452561, "net_income": -6688000, "net_income_to_common": -6688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1792862, "total_current_assets": 1928367, "total_assets": 176325225, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 10833348, "total_equity": 165491877, "shares_outstanding": 29258000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -791775, "capital_expenditure": 783442, "free_cash_flow": -8333, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238078, "ticker_id": 733, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6679337", "ebitda": "-6134000", "netIncome": "-6688000", "grossProfit": "15061", "depreciation": "None", "totalRevenue": "378034", "costOfRevenue": "362973", "interestIncome": "1838129", "incomeBeforeTax": "-6687000", "interestExpense": "8001", "operatingIncome": "-5537000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "452561", "reportedCurrency": "USD", "netInterestIncome": "1838129", "nonInterestIncome": "None", "operatingExpenses": "5552000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "248500", "otherNonOperatingIncome": "349629", "costofGoodsAndServicesSold": "362973", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "545337", "sellingGeneralAndAdministrative": "4092000", "netIncomeFromContinuingOperations": "-1652348" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "173367828", "currentDebt": "None", "investments": "None", "totalAssets": "176325225", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7875951", "totalLiabilities": "10833348", "otherCurrentAssets": "135505", "totalCurrentAssets": "1928367", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "174396857", "currentAccountsPayable": "2276848", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "165491877", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1299510", "totalCurrentLiabilities": "2276848", "otherNonCurrentLiabilities": "8556500", "totalNonCurrentLiabilities": "8556500", "cashAndShortTermInvestments": "1792862", "commonStockSharesOutstanding": "29258000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1792862", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1652348", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-791775", "capitalExpenditures": "783442", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4650125", "cashflowFromInvestment": "2389298", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1597523", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "545337", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 378034, "cost_of_revenue": 362973, "gross_profit": 15061, "research_and_development": 248500, "selling_general_admin": 4092000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6679337, "depreciation_amortisation": 545337, "ebitda": -6134000, "interest_expense": 8001, "interest_income": null, "other_non_operating": null, "pretax_income": -6687000, "tax_provision": 452561, "effective_tax_rate": null, "net_income": -6688000, "net_income_continuing_ops": -1652348, "net_income_to_common": -6688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1792862, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1928367, "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": 174396857, "total_assets": 176325225, "short_term_debt": null, "accounts_payable": 2276848, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2276848, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8556500, "total_liabilities": 10833348, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7875951, "total_equity": 165491877, "shares_outstanding": 29258000, "operating_cash_flow": -791775, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 783442, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2389298, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4650125, "free_cash_flow": -8333, "net_change_in_cash": 1597523 }, "raw_data": { "income": { "ebit": "-6679337", "ebitda": "-6134000", "netIncome": "-6688000", "grossProfit": "15061", "depreciation": "None", "totalRevenue": "378034", "costOfRevenue": "362973", "interestIncome": "1838129", "incomeBeforeTax": "-6687000", "interestExpense": "8001", "operatingIncome": "-5537000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "452561", "reportedCurrency": "USD", "netInterestIncome": "1838129", "nonInterestIncome": "None", "operatingExpenses": "5552000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "248500", "otherNonOperatingIncome": "349629", "costofGoodsAndServicesSold": "362973", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "545337", "sellingGeneralAndAdministrative": "4092000", "netIncomeFromContinuingOperations": "-1652348" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "173367828", "currentDebt": "None", "investments": "None", "totalAssets": "176325225", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7875951", "totalLiabilities": "10833348", "otherCurrentAssets": "135505", "totalCurrentAssets": "1928367", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "174396857", "currentAccountsPayable": "2276848", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "165491877", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1299510", "totalCurrentLiabilities": "2276848", "otherNonCurrentLiabilities": "8556500", "totalNonCurrentLiabilities": "8556500", "cashAndShortTermInvestments": "1792862", "commonStockSharesOutstanding": "29258000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1792862", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1652348", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-791775", "capitalExpenditures": "783442", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4650125", "cashflowFromInvestment": "2389298", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1597523", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "545337", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "income_statement": { "revenue": 277600, "cost_of_revenue": 232346, "gross_profit": 45254, "ebit": -2336790, "ebitda": -1972000, "pretax_income": -2218000, "tax_provision": 4295, "net_income": -2223000, "net_income_to_common": -2223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2330405, "total_current_assets": 2619784, "total_assets": 4215663, "short_term_debt": 169275, "long_term_debt": null, "total_debt": 169275, "total_liabilities": 814250, "total_equity": 3401413, "shares_outstanding": 21563000, "goodwill_and_intangibles": 1267673 }, "cash_flow": { "operating_cash_flow": -1817071, "capital_expenditure": 474197, "free_cash_flow": -1342874, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238079, "ticker_id": 733, "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2336790", "ebitda": "-1972000", "netIncome": "-2223000", "grossProfit": "45254", "depreciation": "None", "totalRevenue": "277600", "costOfRevenue": "232346", "interestIncome": "1441062", "incomeBeforeTax": "-2218000", "interestExpense": "1670062", "operatingIncome": "-2329000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4295", "reportedCurrency": "USD", "netInterestIncome": "1441062", "nonInterestIncome": "None", "operatingExpenses": "2374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "572321", "otherNonOperatingIncome": "1670062", "costofGoodsAndServicesSold": "232346", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "364790", "sellingGeneralAndAdministrative": "158974", "netIncomeFromContinuingOperations": "900174" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "771", "currentDebt": "None", "investments": "None", "totalAssets": "4215663", "longTermDebt": "None", "shortTermDebt": "169275", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1267673", "reportedCurrency": "USD", "retainedEarnings": "-8883952", "totalLiabilities": "814250", "otherCurrentAssets": "289379", "totalCurrentAssets": "2619784", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1595879", "currentAccountsPayable": "424065", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "299037", "totalShareholderEquity": "3401413", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-483283", "totalCurrentLiabilities": "684488", "otherNonCurrentLiabilities": "7068000", "totalNonCurrentLiabilities": "129762", "cashAndShortTermInvestments": "2330405", "commonStockSharesOutstanding": "21563000", "intangibleAssetsExcludingGoodwill": "1267673", "cashAndCashEquivalentsAtCarryingValue": "2330405", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2222520", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1817071", "capitalExpenditures": "474197", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4086120", "cashflowFromInvestment": "-474197", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-70386", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "364790", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 277600, "cost_of_revenue": 232346, "gross_profit": 45254, "research_and_development": 572321, "selling_general_admin": 158974, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2336790, "depreciation_amortisation": 364790, "ebitda": -1972000, "interest_expense": 1670062, "interest_income": null, "other_non_operating": null, "pretax_income": -2218000, "tax_provision": 4295, "effective_tax_rate": null, "net_income": -2223000, "net_income_continuing_ops": 900174, "net_income_to_common": -2223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2330405, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2619784, "net_ppe": null, "goodwill": null, "intangible_assets": 1267673, "goodwill_and_intangibles": 1267673, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1595879, "total_assets": 4215663, "short_term_debt": 169275, "accounts_payable": 424065, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 684488, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 129762, "total_liabilities": 814250, "total_debt": 169275, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8883952, "total_equity": 3401413, "shares_outstanding": 21563000, "operating_cash_flow": -1817071, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 474197, "acquisitions": null, "other_investing": null, "investing_cash_flow": -474197, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4086120, "free_cash_flow": -1342874, "net_change_in_cash": -70386 }, "raw_data": { "income": { "ebit": "-2336790", "ebitda": "-1972000", "netIncome": "-2223000", "grossProfit": "45254", "depreciation": "None", "totalRevenue": "277600", "costOfRevenue": "232346", "interestIncome": "1441062", "incomeBeforeTax": "-2218000", "interestExpense": "1670062", "operatingIncome": "-2329000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4295", "reportedCurrency": "USD", "netInterestIncome": "1441062", "nonInterestIncome": "None", "operatingExpenses": "2374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "572321", "otherNonOperatingIncome": "1670062", "costofGoodsAndServicesSold": "232346", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "364790", "sellingGeneralAndAdministrative": "158974", "netIncomeFromContinuingOperations": "900174" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "771", "currentDebt": "None", "investments": "None", "totalAssets": "4215663", "longTermDebt": "None", "shortTermDebt": "169275", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1267673", "reportedCurrency": "USD", "retainedEarnings": "-8883952", "totalLiabilities": "814250", "otherCurrentAssets": "289379", "totalCurrentAssets": "2619784", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1595879", "currentAccountsPayable": "424065", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "299037", "totalShareholderEquity": "3401413", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-483283", "totalCurrentLiabilities": "684488", "otherNonCurrentLiabilities": "7068000", "totalNonCurrentLiabilities": "129762", "cashAndShortTermInvestments": "2330405", "commonStockSharesOutstanding": "21563000", "intangibleAssetsExcludingGoodwill": "1267673", "cashAndCashEquivalentsAtCarryingValue": "2330405", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2222520", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1817071", "capitalExpenditures": "474197", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4086120", "cashflowFromInvestment": "-474197", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-70386", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "364790", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "income_statement": { "revenue": 124634, "cost_of_revenue": 210363, "gross_profit": -85729, "ebit": -2125489, "ebitda": -1922000, "pretax_income": -2126000, "tax_provision": -4208, "net_income": -2121000, "net_income_to_common": -2121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265725, "total_current_assets": 567325, "total_assets": 174074290, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 7830239, "total_equity": 166244051, "shares_outstanding": 29258000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3657110, "capital_expenditure": 0, "free_cash_flow": -3657110, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238081, "ticker_id": 733, "period_end_date": "2022-09-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2125489", "ebitda": "-1922000", "netIncome": "-2121000", "grossProfit": "-85729", "depreciation": "None", "totalRevenue": "124634", "costOfRevenue": "210363", "interestIncome": "763347", "incomeBeforeTax": "-2126000", "interestExpense": "740447", "operatingIncome": "-2126000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "-4208", "reportedCurrency": "USD", "netInterestIncome": "763347", "nonInterestIncome": "None", "operatingExpenses": "2040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "413675", "otherNonOperatingIncome": "740447", "costofGoodsAndServicesSold": "210363", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203489", "sellingGeneralAndAdministrative": "993488", "netIncomeFromContinuingOperations": "366476" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "173037575", "currentDebt": "None", "investments": "None", "totalAssets": "174074290", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6793524", "totalLiabilities": "7830239", "otherCurrentAssets": "301600", "totalCurrentAssets": "567325", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "173506964", "currentAccountsPayable": "533239", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "166244051", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "390454", "totalCurrentLiabilities": "533239", "otherNonCurrentLiabilities": "7297000", "totalNonCurrentLiabilities": "7297000", "cashAndShortTermInvestments": "265725", "commonStockSharesOutstanding": "29258000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "265725", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9285609", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3657110", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-1080137", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-15533", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 124634, "cost_of_revenue": 210363, "gross_profit": -85729, "research_and_development": 413675, "selling_general_admin": 993488, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2125489, "depreciation_amortisation": 203489, "ebitda": -1922000, "interest_expense": 740447, "interest_income": null, "other_non_operating": null, "pretax_income": -2126000, "tax_provision": -4208, "effective_tax_rate": null, "net_income": -2121000, "net_income_continuing_ops": 366476, "net_income_to_common": -2121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 265725, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 567325, "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": 173506964, "total_assets": 174074290, "short_term_debt": null, "accounts_payable": 533239, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 533239, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7297000, "total_liabilities": 7830239, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6793524, "total_equity": 166244051, "shares_outstanding": 29258000, "operating_cash_flow": -3657110, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1080137, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": -3657110, "net_change_in_cash": -15533 }, "raw_data": { "income": { "ebit": "-2125489", "ebitda": "-1922000", "netIncome": "-2121000", "grossProfit": "-85729", "depreciation": "None", "totalRevenue": "124634", "costOfRevenue": "210363", "interestIncome": "763347", "incomeBeforeTax": "-2126000", "interestExpense": "740447", "operatingIncome": "-2126000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "-4208", "reportedCurrency": "USD", "netInterestIncome": "763347", "nonInterestIncome": "None", "operatingExpenses": "2040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "413675", "otherNonOperatingIncome": "740447", "costofGoodsAndServicesSold": "210363", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203489", "sellingGeneralAndAdministrative": "993488", "netIncomeFromContinuingOperations": "366476" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "173037575", "currentDebt": "None", "investments": "None", "totalAssets": "174074290", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6793524", "totalLiabilities": "7830239", "otherCurrentAssets": "301600", "totalCurrentAssets": "567325", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "173506964", "currentAccountsPayable": "533239", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "166244051", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "390454", "totalCurrentLiabilities": "533239", "otherNonCurrentLiabilities": "7297000", "totalNonCurrentLiabilities": "7297000", "cashAndShortTermInvestments": "265725", "commonStockSharesOutstanding": "29258000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "265725", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9285609", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3657110", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-1080137", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-15533", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-06-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 248757, "gross_profit": -248757, "ebit": -248000, "ebitda": -2229000, "pretax_income": 1958000, "tax_provision": 13352, "net_income": 1945000, "net_income_to_common": 1945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281258, "total_current_assets": 709239, "total_assets": 173452857, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 7575282, "total_equity": 165877575, "shares_outstanding": 21563000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -176894, "capital_expenditure": 0, "free_cash_flow": -176894, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238082, "ticker_id": 733, "period_end_date": "2022-06-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:22:47.938861+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-248000", "ebitda": "-2229000", "netIncome": "1945000", "grossProfit": "-248757", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "248757", "interestIncome": "225971", "incomeBeforeTax": "1958000", "interestExpense": "2206635", "operatingIncome": "-249000", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "13352", "reportedCurrency": "USD", "netInterestIncome": "225971", "nonInterestIncome": "None", "operatingExpenses": "248757", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2206635", "costofGoodsAndServicesSold": "248757", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-1981000", "sellingGeneralAndAdministrative": "857579", "netIncomeFromContinuingOperations": "1944526" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "172500431", "currentDebt": "None", "investments": "None", "totalAssets": "173452857", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6622856", "totalLiabilities": "7575282", "otherCurrentAssets": "427981", "totalCurrentAssets": "709239", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "172743618", "currentAccountsPayable": "301182", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "165877575", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "287830", "totalCurrentLiabilities": "301182", "otherNonCurrentLiabilities": "7274100", "totalNonCurrentLiabilities": "7274100", "cashAndShortTermInvestments": "281258", "commonStockSharesOutstanding": "21563000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "281258", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1944526", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-176894", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-176894", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 248757, "gross_profit": -248757, "research_and_development": null, "selling_general_admin": 857579, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -248000, "depreciation_amortisation": -1981000, "ebitda": -2229000, "interest_expense": 2206635, "interest_income": null, "other_non_operating": null, "pretax_income": 1958000, "tax_provision": 13352, "effective_tax_rate": null, "net_income": 1945000, "net_income_continuing_ops": 1944526, "net_income_to_common": 1945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 281258, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 709239, "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": 172743618, "total_assets": 173452857, "short_term_debt": null, "accounts_payable": 301182, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 301182, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7274100, "total_liabilities": 7575282, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6622856, "total_equity": 165877575, "shares_outstanding": 21563000, "operating_cash_flow": -176894, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": -176894, "net_change_in_cash": -176894 }, "raw_data": { "income": { "ebit": "-248000", "ebitda": "-2229000", "netIncome": "1945000", "grossProfit": "-248757", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "248757", "interestIncome": "225971", "incomeBeforeTax": "1958000", "interestExpense": "2206635", "operatingIncome": "-249000", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "13352", "reportedCurrency": "USD", "netInterestIncome": "225971", "nonInterestIncome": "None", "operatingExpenses": "248757", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2206635", "costofGoodsAndServicesSold": "248757", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-1981000", "sellingGeneralAndAdministrative": "857579", "netIncomeFromContinuingOperations": "1944526" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "172500431", "currentDebt": "None", "investments": "None", "totalAssets": "173452857", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6622856", "totalLiabilities": "7575282", "otherCurrentAssets": "427981", "totalCurrentAssets": "709239", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "172743618", "currentAccountsPayable": "301182", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "165877575", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "287830", "totalCurrentLiabilities": "301182", "otherNonCurrentLiabilities": "7274100", "totalNonCurrentLiabilities": "7274100", "cashAndShortTermInvestments": "281258", "commonStockSharesOutstanding": "21563000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "281258", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1944526", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-176894", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-176894", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "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" ] } } }