{ "ticker": { "uuid": "6e29229c-e896-4419-b4ad-20897a870051", "symbol": "SHAZ", "name": "SharonAI Holdings, Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/6e29229c-e896-4419-b4ad-20897a870051/", "api_url": "https://sharemaestro.com/factors/api/tickers/6e29229c-e896-4419-b4ad-20897a870051/" }, "ticker_metadata": { "id": 8204, "uuid": "6e29229c-e896-4419-b4ad-20897a870051", "symbol": "SHAZ", "name": "SharonAI Holdings, Inc. Class A Common Stock", "asset_type": "equity", "market_cap": 1263006000, "stock_exchange_id": 2, "industry": "Information Technology Services", "sector": "Technology", "description": "SharonAI Holdings Inc. is a computing company specializing in accelerated compute platforms, AI infrastructure, and cloud GPU environments. The company is headquartered in New York, New York.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "6e29229c-e896-4419-b4ad-20897a870051", "symbol": "SHAZ", "name": "SharonAI Holdings, Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/6e29229c-e896-4419-b4ad-20897a870051/", "api_url": "https://sharemaestro.com/factors/api/tickers/6e29229c-e896-4419-b4ad-20897a870051/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.26, "value": 0.19, "quality": 0.13, "momentum": 0.99, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 67.41, "market_cap": 940992705.45, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.6541, "piotroski_f_score": 2, "momentum_12_1": 878.1667, "volatility_252d": 16.2559 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:32.849521+00:00", "batch_id": "" }, "size": { "price_close": 67.41, "market_cap": 940992705.45, "market_cap_usd": 940992705.45, "enterprise_value": 977185436.45, "shares_outstanding": 13959245, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 10.5919, "ptbv_ratio": 13.2915, "ps_ratio": 612.8038, "pcf_ratio": null, "pfcf_ratio": 20.8035, "ev_ebitda": null, "ev_ebit": -22.6572, "ev_sales": 636.3736, "ev_fcf": 21.6037, "earnings_yield": null, "fcf_yield": 0.0463, "price_to_sales": 612.8038, "price_to_book": 10.5919, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0016 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": -0.9513, "operating_margin": -28.0871, "net_margin": -37.8412, "ebitda_margin": -25.5853, "fcf_margin": 29.4567, "roe": -0.6541, "roa": -0.1851, "roic": -0.2587, "roc_greenblatt": null, "asset_turnover": 0.0049, "cash_conversion": -0.7784, "accruals_ratio": -0.159, "sbc_to_revenue": 1.0917, "piotroski_f_score": 2, "altman_z_score": 1.8102, "earnings_stability_5y": 1.5591, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0047, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.5355, "net_debt_to_ebitda": -0.9212, "debt_to_assets": 0.6387, "interest_coverage": -170.2463, "current_ratio": 1.0416, "quick_ratio": 1.0416, "net_debt": 36192731, "local_beta": 0.0023, "volatility_252d": 16.2559, "volatility_60d": 40.8263, "max_drawdown_12m": -0.3663, "risk_adjusted_momentum": 54.0214 }, "growth": { "revenue_growth_1y": 1.0115, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -1.2128, "revenue_growth": 1.0115, "earnings_growth": null }, "momentum": { "price_return_1m": 0.2779, "price_return_3m": 2.4569, "price_return_6m": 23.9667, "price_return_9m": 66.41, "price_return_12m": 1122.5, "price_return_12m_ex1m": 878.1667, "momentum_6m": 23.9667, "momentum_12m": 1122.5, "momentum_12_1": 878.1667, "distance_from_52w_high": -0.111, "distance_from_52w_low": 1122.5, "relative_strength": 1122.3421 }, "raw_ttm": { "revenue_ttm": 1535553, "gross_profit_ttm": -1460707, "ebit_ttm": -43129165, "ebitda_ttm": -39287562, "net_income_ttm": -58107103, "eps_diluted_ttm": -4.1626, "operating_cash_flow_ttm": -8205270, "capital_expenditure_ttm": 53437634, "fcf_ttm": 45232364, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 253334, "cash_and_equivalents": 164288288, "total_current_assets": 230690081, "total_current_liabilities": 221469455, "net_ppe": null, "total_assets": 313886244, "total_debt": 200481019, "total_equity": 88841000, "net_working_capital": 45413357, "book_value_per_share": 6.3643, "retained_earnings": -63444954, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 70796785, "tangible_book_per_share": 5.0717 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 90, "rank_ptbv": 86, "rank_ps": 99, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 8, "rank_earnings_yield": 50, "rank_fcf_yield": 69, "rank_dividend_yield": 78, "rank_shareholder_yield": 78, "rank_total_yield": 78, "rank_roe": 93, "rank_roc": 50, "rank_roic": 93, "rank_gross_margin": 99, "rank_fcf_margin": 1, "rank_piotroski": 96, "rank_accruals": 10, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 1, "rank_momentum_12m_ex1m": 1, "rank_relative_strength": 1 }, "composites": { "value_composite": 81, "quality_composite": 87, "momentum_composite": 1, "growth_composite": 13, "yield_composite": 85, "svqf_composite": 68, "vc1_composite": 86, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 74, "quality_value_composite": 0.1572, "os_score": 0.26, "value_percentile": 0.19, "quality_percentile": 0.13, "momentum_percentile": 0.99, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 90, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2721, "ticker_id": 8204, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:32.849521+00:00", "batch_id": "", "os_score_delta": null, "price_close": 67.41, "market_cap": 940992705.45, "market_cap_usd": 940992705.45, "enterprise_value": 977185436.45, "shares_outstanding": 13959245, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 10.59187431, "ptbv_ratio": 13.29146098, "ps_ratio": 612.80379476, "pcf_ratio": null, "pfcf_ratio": 20.80352699, "ev_ebitda": null, "ev_ebit": -22.65718422, "ev_sales": 636.37362986, "ev_fcf": 21.60367821, "earnings_yield": null, "fcf_yield": 0.04628841, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -0.95125795, "operating_margin": -28.08705724, "net_margin": -37.84115755, "ebitda_margin": -25.58528556, "fcf_margin": 29.45672601, "roe": -0.65405728, "roa": -0.18512153, "roic": -0.25870518, "roc_greenblatt": null, "asset_turnover": 0.00489207, "cash_conversion": -0.77843089, "accruals_ratio": -0.15898063, "sbc_to_revenue": 1.09167186, "debt_to_equity": 2.5354895, "net_debt_to_ebitda": -0.92122619, "debt_to_assets": 0.63870597, "interest_coverage": -170.24625593, "current_ratio": 1.04163385, "quick_ratio": 1.04163385, "net_debt": 36192731, "revenue_growth_1y": 1.01150797, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -1.21278715, "piotroski_f_score": 2, "altman_z_score": 1.81020073, "earnings_stability_5y": 1.559086, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.27791469, "price_return_3m": 2.45692308, "price_return_6m": 23.96666667, "price_return_9m": 66.41, "price_return_12m": 1122.5, "price_return_12m_ex1m": 878.16666667, "distance_from_52w_high": -0.11103785, "distance_from_52w_low": 1122.5, "relative_strength": 1122.34205895, "local_beta": 0.0023, "volatility_252d": 16.255917, "volatility_60d": 40.826344, "max_drawdown_12m": -0.36626584, "revenue_ttm": 1535553, "gross_profit_ttm": -1460707, "ebit_ttm": -43129165, "ebitda_ttm": -39287562, "net_income_ttm": -58107103, "eps_diluted_ttm": -4.16262506, "operating_cash_flow_ttm": -8205270, "capital_expenditure_ttm": 53437634, "fcf_ttm": 45232364, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 253334, "cash_and_equivalents": 164288288, "total_current_assets": 230690081, "total_current_liabilities": 221469455, "net_ppe": null, "total_assets": 313886244, "total_debt": 200481019, "total_equity": 88841000, "net_working_capital": 45413357, "book_value_per_share": 6.36431268, "retained_earnings": -63444954, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 70796785, "tangible_book_per_share": 5.07167723, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 90, "rank_ptbv": 86, "rank_ps": 99, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 8, "rank_earnings_yield": 50, "rank_fcf_yield": 69, "rank_dividend_yield": 78, "rank_shareholder_yield": 78, "rank_total_yield": 78, "rank_roe": 93, "rank_roc": 50, "rank_roic": 93, "rank_gross_margin": 99, "rank_fcf_margin": 1, "rank_piotroski": 96, "rank_accruals": 10, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 1, "rank_momentum_12m_ex1m": 1, "rank_relative_strength": 1, "value_composite": 81, "quality_composite": 87, "momentum_composite": 1, "growth_composite": 13, "yield_composite": 85, "svqf_composite": 68, "vc1_composite": 86, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 74, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 90, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 67.41, "os": 0.26, "value": 0.19, "quality": 0.13, "momentum": 0.99, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.6541, "momentum_12_1": 878.1667, "complete_fields": { "id": 2721, "ticker_id": 8204, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:32.849521+00:00", "batch_id": "", "os_score_delta": null, "price_close": 67.41, "market_cap": 940992705.45, "market_cap_usd": 940992705.45, "enterprise_value": 977185436.45, "shares_outstanding": 13959245, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 10.59187431, "ptbv_ratio": 13.29146098, "ps_ratio": 612.80379476, "pcf_ratio": null, "pfcf_ratio": 20.80352699, "ev_ebitda": null, "ev_ebit": -22.65718422, "ev_sales": 636.37362986, "ev_fcf": 21.60367821, "earnings_yield": null, "fcf_yield": 0.04628841, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -0.95125795, "operating_margin": -28.08705724, "net_margin": -37.84115755, "ebitda_margin": -25.58528556, "fcf_margin": 29.45672601, "roe": -0.65405728, "roa": -0.18512153, "roic": -0.25870518, "roc_greenblatt": null, "asset_turnover": 0.00489207, "cash_conversion": -0.77843089, "accruals_ratio": -0.15898063, "sbc_to_revenue": 1.09167186, "debt_to_equity": 2.5354895, "net_debt_to_ebitda": -0.92122619, "debt_to_assets": 0.63870597, "interest_coverage": -170.24625593, "current_ratio": 1.04163385, "quick_ratio": 1.04163385, "net_debt": 36192731, "revenue_growth_1y": 1.01150797, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -1.21278715, "piotroski_f_score": 2, "altman_z_score": 1.81020073, "earnings_stability_5y": 1.559086, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.27791469, "price_return_3m": 2.45692308, "price_return_6m": 23.96666667, "price_return_9m": 66.41, "price_return_12m": 1122.5, "price_return_12m_ex1m": 878.16666667, "distance_from_52w_high": -0.11103785, "distance_from_52w_low": 1122.5, "relative_strength": 1122.34205895, "local_beta": 0.0023, "volatility_252d": 16.255917, "volatility_60d": 40.826344, "max_drawdown_12m": -0.36626584, "revenue_ttm": 1535553, "gross_profit_ttm": -1460707, "ebit_ttm": -43129165, "ebitda_ttm": -39287562, "net_income_ttm": -58107103, "eps_diluted_ttm": -4.16262506, "operating_cash_flow_ttm": -8205270, "capital_expenditure_ttm": 53437634, "fcf_ttm": 45232364, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 253334, "cash_and_equivalents": 164288288, "total_current_assets": 230690081, "total_current_liabilities": 221469455, "net_ppe": null, "total_assets": 313886244, "total_debt": 200481019, "total_equity": 88841000, "net_working_capital": 45413357, "book_value_per_share": 6.36431268, "retained_earnings": -63444954, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 70796785, "tangible_book_per_share": 5.07167723, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 90, "rank_ptbv": 86, "rank_ps": 99, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 8, "rank_earnings_yield": 50, "rank_fcf_yield": 69, "rank_dividend_yield": 78, "rank_shareholder_yield": 78, "rank_total_yield": 78, "rank_roe": 93, "rank_roc": 50, "rank_roic": 93, "rank_gross_margin": 99, "rank_fcf_margin": 1, "rank_piotroski": 96, "rank_accruals": 10, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 1, "rank_momentum_12m_ex1m": 1, "rank_relative_strength": 1, "value_composite": 81, "quality_composite": 87, "momentum_composite": 1, "growth_composite": 13, "yield_composite": 85, "svqf_composite": 68, "vc1_composite": 86, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 74, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 90, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:26.464488+00:00", "is_restated": false, "income_statement": { "revenue": 1566631, "cost_of_revenue": 1465824, "gross_profit": 100807, "ebit": -39777921, "ebitda": -36075510, "pretax_income": -40031255, "tax_provision": -216234, "net_income": -39623909, "net_income_to_common": -39623909, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71073024, "total_current_assets": 88417454, "total_assets": 133140150, "short_term_debt": 132345074, "long_term_debt": null, "total_debt": 132345074, "total_liabilities": 143288407, "total_equity": -10039372, "shares_outstanding": 18158920, "goodwill_and_intangibles": 18044215 }, "cash_flow": { "operating_cash_flow": -2638947, "capital_expenditure": 10950712, "free_cash_flow": 8311765, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168572, "ticker_id": 8204, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:26.464488+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39777921", "ebitda": "-36075510", "netIncome": "-39623909", "grossProfit": "100807", "depreciation": "None", "totalRevenue": "1566631", "costOfRevenue": "1465824", "interestIncome": "None", "incomeBeforeTax": "-40031255", "interestExpense": "253334", "operatingIncome": "-14801744", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-216234", "reportedCurrency": "USD", "netInterestIncome": "-253334", "nonInterestIncome": "None", "operatingExpenses": "14902551", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1465824", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3702411", "sellingGeneralAndAdministrative": "13878385", "netIncomeFromContinuingOperations": "-39815021" }, "balance": { "goodwill": "18044215", "inventory": "None", "commonStock": "1197", "currentDebt": "None", "investments": "None", "totalAssets": "133140150", "longTermDebt": "None", "shortTermDebt": "132345074", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-43529190", "totalLiabilities": "143288407", "otherCurrentAssets": "1423681", "totalCurrentAssets": "88417454", "currentLongTermDebt": "131272254", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15920749", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44722696", "currentAccountsPayable": "3433320", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "136263155", "totalShareholderEquity": "-10039372", "capitalLeaseObligations": "4990901", "otherCurrentLiabilities": "3591932", "totalCurrentLiabilities": "139370326", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3918081", "cashAndShortTermInvestments": "71073024", "commonStockSharesOutstanding": "18158920", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "71073024", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39815021", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2638947", "capitalExpenditures": "10950712", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "83044339", "cashflowFromInvestment": "-13805595", "stockBasedCompensation": "1761785", "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": "3702411", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1566631, "cost_of_revenue": 1465824, "gross_profit": 100807, "research_and_development": null, "selling_general_admin": 13878385, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39777921, "depreciation_amortisation": 3702411, "ebitda": -36075510, "interest_expense": 253334, "interest_income": null, "other_non_operating": null, "pretax_income": -40031255, "tax_provision": -216234, "effective_tax_rate": null, "net_income": -39623909, "net_income_continuing_ops": -39815021, "net_income_to_common": -39623909, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71073024, "short_term_investments": null, "net_receivables": 15920749, "inventory": null, "other_current_assets": null, "total_current_assets": 88417454, "net_ppe": null, "goodwill": 18044215, "intangible_assets": null, "goodwill_and_intangibles": 18044215, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 44722696, "total_assets": 133140150, "short_term_debt": 132345074, "accounts_payable": 3433320, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139370326, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3918081, "total_liabilities": 143288407, "total_debt": 132345074, "preferred_stock": null, "minority_interest": null, "retained_earnings": -43529190, "total_equity": -10039372, "shares_outstanding": 18158920, "operating_cash_flow": -2638947, "stock_based_compensation": 1761785, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10950712, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13805595, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 83044339, "free_cash_flow": 8311765, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-39777921", "ebitda": "-36075510", "netIncome": "-39623909", "grossProfit": "100807", "depreciation": "None", "totalRevenue": "1566631", "costOfRevenue": "1465824", "interestIncome": "None", "incomeBeforeTax": "-40031255", "interestExpense": "253334", "operatingIncome": "-14801744", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-216234", "reportedCurrency": "USD", "netInterestIncome": "-253334", "nonInterestIncome": "None", "operatingExpenses": "14902551", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1465824", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3702411", "sellingGeneralAndAdministrative": "13878385", "netIncomeFromContinuingOperations": "-39815021" }, "balance": { "goodwill": "18044215", "inventory": "None", "commonStock": "1197", "currentDebt": "None", "investments": "None", "totalAssets": "133140150", "longTermDebt": "None", "shortTermDebt": "132345074", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-43529190", "totalLiabilities": "143288407", "otherCurrentAssets": "1423681", "totalCurrentAssets": "88417454", "currentLongTermDebt": "131272254", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15920749", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44722696", "currentAccountsPayable": "3433320", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "136263155", "totalShareholderEquity": "-10039372", "capitalLeaseObligations": "4990901", "otherCurrentLiabilities": "3591932", "totalCurrentLiabilities": "139370326", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3918081", "cashAndShortTermInvestments": "71073024", "commonStockSharesOutstanding": "18158920", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "71073024", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39815021", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2638947", "capitalExpenditures": "10950712", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "83044339", "cashflowFromInvestment": "-13805595", "stockBasedCompensation": "1761785", "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": "3702411", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:26.464488+00:00", "is_restated": false, "income_statement": { "revenue": 438292, "cost_of_revenue": 719993, "gross_profit": -281701, "ebit": -4303258, "ebitda": null, "pretax_income": -3891090, "tax_provision": null, "net_income": -3905281, "net_income_to_common": -3905281, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4424805, "total_current_assets": 6210169, "total_assets": 32146452, "short_term_debt": 192055, "long_term_debt": null, "total_debt": 192055, "total_liabilities": 2237507, "total_equity": 29822849, "shares_outstanding": 11478311, "goodwill_and_intangibles": 20424842 }, "cash_flow": { "operating_cash_flow": -2205993, "capital_expenditure": 2947244, "free_cash_flow": 741251, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168577, "ticker_id": 8204, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:26.464488+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-3905281", "grossProfit": "-281701", "depreciation": "None", "totalRevenue": "438292", "costOfRevenue": "719993", "interestIncome": "None", "incomeBeforeTax": "-3891090", "interestExpense": "19028", "operatingIncome": "-4303258", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-19028", "nonInterestIncome": "None", "operatingExpenses": "4741550", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "719993", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2622473", "netIncomeFromContinuingOperations": "-3923998" }, "balance": { "goodwill": "18044215", "inventory": "None", "commonStock": "107", "currentDebt": "None", "investments": "None", "totalAssets": "32146452", "longTermDebt": "None", "shortTermDebt": "192055", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2380627", "reportedCurrency": "USD", "retainedEarnings": "-3905281", "totalLiabilities": "2237507", "otherCurrentAssets": "800817", "totalCurrentAssets": "6210169", "currentLongTermDebt": "5435", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "984547", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25936283", "currentAccountsPayable": "404852", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "952142", "totalShareholderEquity": "29822849", "capitalLeaseObligations": "946707", "otherCurrentLiabilities": "512264", "totalCurrentLiabilities": "1149885", "otherNonCurrentLiabilities": "1", "totalNonCurrentLiabilities": "1087622", "cashAndShortTermInvestments": "4424805", "commonStockSharesOutstanding": "11478311", "intangibleAssetsExcludingGoodwill": "2380627", "cashAndCashEquivalentsAtCarryingValue": "4424805", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3905281", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2205993", "capitalExpenditures": "2947244", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10023764", "cashflowFromInvestment": "None", "stockBasedCompensation": "253728", "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": "1130781", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 438292, "cost_of_revenue": 719993, "gross_profit": -281701, "research_and_development": null, "selling_general_admin": 2622473, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4303258, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 19028, "interest_income": null, "other_non_operating": null, "pretax_income": -3891090, "tax_provision": null, "effective_tax_rate": null, "net_income": -3905281, "net_income_continuing_ops": -3923998, "net_income_to_common": -3905281, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4424805, "short_term_investments": null, "net_receivables": 984547, "inventory": null, "other_current_assets": null, "total_current_assets": 6210169, "net_ppe": null, "goodwill": 18044215, "intangible_assets": 2380627, "goodwill_and_intangibles": 20424842, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25936283, "total_assets": 32146452, "short_term_debt": 192055, "accounts_payable": 404852, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1149885, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1087622, "total_liabilities": 2237507, "total_debt": 192055, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3905281, "total_equity": 29822849, "shares_outstanding": 11478311, "operating_cash_flow": -2205993, "stock_based_compensation": 253728, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2947244, "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": 10023764, "free_cash_flow": 741251, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-3905281", "grossProfit": "-281701", "depreciation": "None", "totalRevenue": "438292", "costOfRevenue": "719993", "interestIncome": "None", "incomeBeforeTax": "-3891090", "interestExpense": "19028", "operatingIncome": "-4303258", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-19028", "nonInterestIncome": "None", "operatingExpenses": "4741550", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "719993", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2622473", "netIncomeFromContinuingOperations": "-3923998" }, "balance": { "goodwill": "18044215", "inventory": "None", "commonStock": "107", "currentDebt": "None", "investments": "None", "totalAssets": "32146452", "longTermDebt": "None", "shortTermDebt": "192055", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2380627", "reportedCurrency": "USD", "retainedEarnings": "-3905281", "totalLiabilities": "2237507", "otherCurrentAssets": "800817", "totalCurrentAssets": "6210169", "currentLongTermDebt": "5435", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "984547", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25936283", "currentAccountsPayable": "404852", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "952142", "totalShareholderEquity": "29822849", "capitalLeaseObligations": "946707", "otherCurrentLiabilities": "512264", "totalCurrentLiabilities": "1149885", "otherNonCurrentLiabilities": "1", "totalNonCurrentLiabilities": "1087622", "cashAndShortTermInvestments": "4424805", "commonStockSharesOutstanding": "11478311", "intangibleAssetsExcludingGoodwill": "2380627", "cashAndCashEquivalentsAtCarryingValue": "4424805", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3905281", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2205993", "capitalExpenditures": "2947244", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10023764", "cashflowFromInvestment": "None", "stockBasedCompensation": "253728", "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": "1130781", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:26.464488+00:00", "is_restated": false, "income_statement": { "revenue": 294014, "cost_of_revenue": 1843817, "gross_profit": -1549803, "ebit": -4856179, "ebitda": -3538179, "pretax_income": -6493169, "tax_provision": 13518652, "net_income": -19915764, "net_income_to_common": -19915764, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164288288, "total_current_assets": 230690081, "total_assets": 313886244, "short_term_debt": 200481019, "long_term_debt": null, "total_debt": 200481019, "total_liabilities": 225255423, "total_equity": 88841000, "shares_outstanding": 13959245, "goodwill_and_intangibles": 18044215 }, "cash_flow": { "operating_cash_flow": -7449588, "capital_expenditure": 42519882, "free_cash_flow": 35070294, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168570, "ticker_id": 8204, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:26.464488+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4856179", "ebitda": "-3538179", "netIncome": "-19915764", "grossProfit": "-1549803", "depreciation": "None", "totalRevenue": "294014", "costOfRevenue": "1843817", "interestIncome": "None", "incomeBeforeTax": "-6493169", "interestExpense": "None", "operatingIncome": "-4856180", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "13518652", "reportedCurrency": "USD", "netInterestIncome": "1259886", "nonInterestIncome": "None", "operatingExpenses": "3306377", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1843817", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1318000", "sellingGeneralAndAdministrative": "4397377", "netIncomeFromContinuingOperations": "-20011821" }, "balance": { "goodwill": "18044215", "inventory": "None", "commonStock": "1614", "currentDebt": "None", "investments": "None", "totalAssets": "313886244", "longTermDebt": "None", "shortTermDebt": "200481019", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-63444954", "totalLiabilities": "225255423", "otherCurrentAssets": "1853620", "totalCurrentAssets": "230690081", "currentLongTermDebt": "199364223", "longTermInvestments": "None", "shortTermInvestments": "8490885", "currentNetReceivables": "56057288", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "83196162", "currentAccountsPayable": "20981761", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "204266987", "totalShareholderEquity": "88841000", "capitalLeaseObligations": "4902764", "otherCurrentLiabilities": "6675", "totalCurrentLiabilities": "221469455", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3785967", "cashAndShortTermInvestments": "164288288", "commonStockSharesOutstanding": "13959245", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "164288288", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19915764", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7449588", "capitalExpenditures": "42519882", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "132202208", "cashflowFromInvestment": "-32720098", "stockBasedCompensation": "382158", "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": "1318000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 294014, "cost_of_revenue": 1843817, "gross_profit": -1549803, "research_and_development": null, "selling_general_admin": 4397377, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4856179, "depreciation_amortisation": 1318000, "ebitda": -3538179, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -6493169, "tax_provision": 13518652, "effective_tax_rate": null, "net_income": -19915764, "net_income_continuing_ops": -20011821, "net_income_to_common": -19915764, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164288288, "short_term_investments": 8490885, "net_receivables": 56057288, "inventory": null, "other_current_assets": null, "total_current_assets": 230690081, "net_ppe": null, "goodwill": 18044215, "intangible_assets": null, "goodwill_and_intangibles": 18044215, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 83196162, "total_assets": 313886244, "short_term_debt": 200481019, "accounts_payable": 20981761, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 221469455, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3785967, "total_liabilities": 225255423, "total_debt": 200481019, "preferred_stock": null, "minority_interest": null, "retained_earnings": -63444954, "total_equity": 88841000, "shares_outstanding": 13959245, "operating_cash_flow": -7449588, "stock_based_compensation": 382158, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42519882, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32720098, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 132202208, "free_cash_flow": 35070294, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4856179", "ebitda": "-3538179", "netIncome": "-19915764", "grossProfit": "-1549803", "depreciation": "None", "totalRevenue": "294014", "costOfRevenue": "1843817", "interestIncome": "None", "incomeBeforeTax": "-6493169", "interestExpense": "None", "operatingIncome": "-4856180", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "13518652", "reportedCurrency": "USD", "netInterestIncome": "1259886", "nonInterestIncome": "None", "operatingExpenses": "3306377", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1843817", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1318000", "sellingGeneralAndAdministrative": "4397377", "netIncomeFromContinuingOperations": "-20011821" }, "balance": { "goodwill": "18044215", "inventory": "None", "commonStock": "1614", "currentDebt": "None", "investments": "None", "totalAssets": "313886244", "longTermDebt": "None", "shortTermDebt": "200481019", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-63444954", "totalLiabilities": "225255423", "otherCurrentAssets": "1853620", "totalCurrentAssets": "230690081", "currentLongTermDebt": "199364223", "longTermInvestments": "None", "shortTermInvestments": "8490885", "currentNetReceivables": "56057288", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "83196162", "currentAccountsPayable": "20981761", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "204266987", "totalShareholderEquity": "88841000", "capitalLeaseObligations": "4902764", "otherCurrentLiabilities": "6675", "totalCurrentLiabilities": "221469455", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3785967", "cashAndShortTermInvestments": "164288288", "commonStockSharesOutstanding": "13959245", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "164288288", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19915764", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7449588", "capitalExpenditures": "42519882", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "132202208", "cashflowFromInvestment": "-32720098", "stockBasedCompensation": "382158", "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": "1318000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:26.464488+00:00", "is_restated": false, "income_statement": { "revenue": 357807, "cost_of_revenue": 382398, "gross_profit": -24591, "ebit": -34021594, "ebitda": -33279560, "pretax_income": -34147498, "tax_provision": 3701, "net_income": -33987272, "net_income_to_common": -33987272, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71073024, "total_current_assets": 88417454, "total_assets": 133140150, "short_term_debt": 132345074, "long_term_debt": null, "total_debt": 132345074, "total_liabilities": 143288407, "total_equity": -10039372, "shares_outstanding": 18158920, "goodwill_and_intangibles": 18044215 }, "cash_flow": { "operating_cash_flow": -282613, "capital_expenditure": 10913369, "free_cash_flow": 10630756, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168571, "ticker_id": 8204, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:26.464488+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-34021594", "ebitda": "-33279560", "netIncome": "-33987272", "grossProfit": "-24591", "depreciation": "None", "totalRevenue": "357807", "costOfRevenue": "382398", "interestIncome": "None", "incomeBeforeTax": "-34147498", "interestExpense": "125904", "operatingIncome": "-9451761", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3701", "reportedCurrency": "USD", "netInterestIncome": "-125904", "nonInterestIncome": "None", "operatingExpenses": "9427170", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "382398", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "742034", "sellingGeneralAndAdministrative": "9461199", "netIncomeFromContinuingOperations": "-34151199" }, "balance": { "goodwill": "18044215", "inventory": "None", "commonStock": "1197", "currentDebt": "None", "investments": "None", "totalAssets": "133140150", "longTermDebt": "None", "shortTermDebt": "132345074", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-43529190", "totalLiabilities": "143288407", "otherCurrentAssets": "1423681", "totalCurrentAssets": "88417454", "currentLongTermDebt": "131272254", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15920749", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44722696", "currentAccountsPayable": "3433320", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "136263155", "totalShareholderEquity": "-10039372", "capitalLeaseObligations": "4990901", "otherCurrentLiabilities": "3591932", "totalCurrentLiabilities": "139370326", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3918081", "cashAndShortTermInvestments": "71073024", "commonStockSharesOutstanding": "18158920", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "71073024", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34151199", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-282613", "capitalExpenditures": "10913369", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "82941526", "cashflowFromInvestment": "-13323686", "stockBasedCompensation": "315473", "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": "742034", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 357807, "cost_of_revenue": 382398, "gross_profit": -24591, "research_and_development": null, "selling_general_admin": 9461199, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -34021594, "depreciation_amortisation": 742034, "ebitda": -33279560, "interest_expense": 125904, "interest_income": null, "other_non_operating": null, "pretax_income": -34147498, "tax_provision": 3701, "effective_tax_rate": null, "net_income": -33987272, "net_income_continuing_ops": -34151199, "net_income_to_common": -33987272, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71073024, "short_term_investments": null, "net_receivables": 15920749, "inventory": null, "other_current_assets": null, "total_current_assets": 88417454, "net_ppe": null, "goodwill": 18044215, "intangible_assets": null, "goodwill_and_intangibles": 18044215, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 44722696, "total_assets": 133140150, "short_term_debt": 132345074, "accounts_payable": 3433320, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139370326, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3918081, "total_liabilities": 143288407, "total_debt": 132345074, "preferred_stock": null, "minority_interest": null, "retained_earnings": -43529190, "total_equity": -10039372, "shares_outstanding": 18158920, "operating_cash_flow": -282613, "stock_based_compensation": 315473, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10913369, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13323686, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 82941526, "free_cash_flow": 10630756, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-34021594", "ebitda": "-33279560", "netIncome": "-33987272", "grossProfit": "-24591", "depreciation": "None", "totalRevenue": "357807", "costOfRevenue": "382398", "interestIncome": "None", "incomeBeforeTax": "-34147498", "interestExpense": "125904", "operatingIncome": "-9451761", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3701", "reportedCurrency": "USD", "netInterestIncome": "-125904", "nonInterestIncome": "None", "operatingExpenses": "9427170", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "382398", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "742034", "sellingGeneralAndAdministrative": "9461199", "netIncomeFromContinuingOperations": "-34151199" }, "balance": { "goodwill": "18044215", "inventory": "None", "commonStock": "1197", "currentDebt": "None", "investments": "None", "totalAssets": "133140150", "longTermDebt": "None", "shortTermDebt": "132345074", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-43529190", "totalLiabilities": "143288407", "otherCurrentAssets": "1423681", "totalCurrentAssets": "88417454", "currentLongTermDebt": "131272254", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15920749", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44722696", "currentAccountsPayable": "3433320", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "136263155", "totalShareholderEquity": "-10039372", "capitalLeaseObligations": "4990901", "otherCurrentLiabilities": "3591932", "totalCurrentLiabilities": "139370326", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3918081", "cashAndShortTermInvestments": "71073024", "commonStockSharesOutstanding": "18158920", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "71073024", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34151199", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-282613", "capitalExpenditures": "10913369", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "82941526", "cashflowFromInvestment": "-13323686", "stockBasedCompensation": "315473", "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": "742034", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:26.464488+00:00", "is_restated": false, "income_statement": { "revenue": 506747, "cost_of_revenue": 371778, "gross_profit": 134969, "ebit": -1578502, "ebitda": -1593757, "pretax_income": -1665285, "tax_provision": -29774, "net_income": -1627661, "net_income_to_common": -1627661, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1364550, "total_current_assets": 2934773, "total_assets": 33989629, "short_term_debt": 4059236, "long_term_debt": null, "total_debt": 4059236, "total_liabilities": 8729720, "total_equity": 25203096, "shares_outstanding": 18158920, "goodwill_and_intangibles": 18044215 }, "cash_flow": { "operating_cash_flow": -92723, "capital_expenditure": 3, "free_cash_flow": -92720, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168573, "ticker_id": 8204, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:26.464488+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-1593757", "netIncome": "-1627661", "grossProfit": "134969", "depreciation": "None", "totalRevenue": "506747", "costOfRevenue": "371778", "interestIncome": "None", "incomeBeforeTax": "-1665285", "interestExpense": "71528", "operatingIncome": "-1578502", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-29774", "reportedCurrency": "USD", "netInterestIncome": "-71528", "nonInterestIncome": "None", "operatingExpenses": "1713471", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "371778", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1369696", "netIncomeFromContinuingOperations": "-1635511" }, "balance": { "goodwill": "18044215", "inventory": "None", "commonStock": "107", "currentDebt": "None", "investments": "None", "totalAssets": "33989629", "longTermDebt": "None", "shortTermDebt": "4059236", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-9541918", "totalLiabilities": "8729720", "otherCurrentAssets": "1264681", "totalCurrentAssets": "2934773", "currentLongTermDebt": "516405", "longTermInvestments": "906201", "shortTermInvestments": "None", "currentNetReceivables": "305542", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31054856", "currentAccountsPayable": "437363", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8167564", "totalShareholderEquity": "25203096", "capitalLeaseObligations": "7651159", "otherCurrentLiabilities": "124793", "totalCurrentLiabilities": "4621392", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4108328", "cashAndShortTermInvestments": "1364550", "commonStockSharesOutstanding": "18158920", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1364550", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-707953", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-92723", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99078", "cashflowFromInvestment": "-537617", "stockBasedCompensation": "489344", "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": "506422", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 506747, "cost_of_revenue": 371778, "gross_profit": 134969, "research_and_development": null, "selling_general_admin": 1369696, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1578502, "depreciation_amortisation": null, "ebitda": -1593757, "interest_expense": 71528, "interest_income": null, "other_non_operating": null, "pretax_income": -1665285, "tax_provision": -29774, "effective_tax_rate": null, "net_income": -1627661, "net_income_continuing_ops": -1635511, "net_income_to_common": -1627661, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1364550, "short_term_investments": null, "net_receivables": 305542, "inventory": null, "other_current_assets": null, "total_current_assets": 2934773, "net_ppe": null, "goodwill": 18044215, "intangible_assets": null, "goodwill_and_intangibles": 18044215, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31054856, "total_assets": 33989629, "short_term_debt": 4059236, "accounts_payable": 437363, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4621392, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4108328, "total_liabilities": 8729720, "total_debt": 4059236, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9541918, "total_equity": 25203096, "shares_outstanding": 18158920, "operating_cash_flow": -92723, "stock_based_compensation": 489344, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "acquisitions": null, "other_investing": null, "investing_cash_flow": -537617, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 99078, "free_cash_flow": -92720, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-1593757", "netIncome": "-1627661", "grossProfit": "134969", "depreciation": "None", "totalRevenue": "506747", "costOfRevenue": "371778", "interestIncome": "None", "incomeBeforeTax": "-1665285", "interestExpense": "71528", "operatingIncome": "-1578502", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-29774", "reportedCurrency": "USD", "netInterestIncome": "-71528", "nonInterestIncome": "None", "operatingExpenses": "1713471", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "371778", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1369696", "netIncomeFromContinuingOperations": "-1635511" }, "balance": { "goodwill": "18044215", "inventory": "None", "commonStock": "107", "currentDebt": "None", "investments": "None", "totalAssets": "33989629", "longTermDebt": "None", "shortTermDebt": "4059236", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-9541918", "totalLiabilities": "8729720", "otherCurrentAssets": "1264681", "totalCurrentAssets": "2934773", "currentLongTermDebt": "516405", "longTermInvestments": "906201", "shortTermInvestments": "None", "currentNetReceivables": "305542", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31054856", "currentAccountsPayable": "437363", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8167564", "totalShareholderEquity": "25203096", "capitalLeaseObligations": "7651159", "otherCurrentLiabilities": "124793", "totalCurrentLiabilities": "4621392", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4108328", "cashAndShortTermInvestments": "1364550", "commonStockSharesOutstanding": "18158920", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1364550", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-707953", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-92723", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99078", "cashflowFromInvestment": "-537617", "stockBasedCompensation": "489344", "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": "506422", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:26.464488+00:00", "is_restated": false, "income_statement": { "revenue": 376985, "cost_of_revenue": 398266, "gross_profit": -21282, "ebit": -2672890, "ebitda": -876066, "pretax_income": -2716411, "tax_provision": -127579, "net_income": -2576406, "net_income_to_common": -2576406, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2405778, "total_current_assets": 4440121, "total_assets": 29891720, "short_term_debt": 647986, "long_term_debt": null, "total_debt": 647986, "total_liabilities": 3403597, "total_equity": 26423057, "shares_outstanding": 18158920, "goodwill_and_intangibles": 18298050 }, "cash_flow": { "operating_cash_flow": -380346, "capital_expenditure": 4380, "free_cash_flow": -375966, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168574, "ticker_id": 8204, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:26.464488+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2672890", "ebitda": "-876066", "netIncome": "-2576406", "grossProfit": "-21282", "depreciation": "None", "totalRevenue": "376985", "costOfRevenue": "398266", "interestIncome": "None", "incomeBeforeTax": "-2716411", "interestExpense": "43521", "operatingIncome": "-2610233", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-127579", "reportedCurrency": "USD", "netInterestIncome": "-43521", "nonInterestIncome": "None", "operatingExpenses": "2588952", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "398266", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1796824", "sellingGeneralAndAdministrative": "1572438", "netIncomeFromContinuingOperations": "-2588832" }, "balance": { "goodwill": "18044215", "inventory": "None", "commonStock": "107", "currentDebt": "None", "investments": "None", "totalAssets": "29891720", "longTermDebt": "None", "shortTermDebt": "647986", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "253835", "reportedCurrency": "USD", "retainedEarnings": "-7914267", "totalLiabilities": "3403597", "otherCurrentAssets": "1732404", "totalCurrentAssets": "4440121", "currentLongTermDebt": "5709", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "301939", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25451599", "currentAccountsPayable": "134809", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3160727", "totalShareholderEquity": "26423057", "capitalLeaseObligations": "3155018", "otherCurrentLiabilities": "82206", "totalCurrentLiabilities": "890856", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2512741", "cashAndShortTermInvestments": "2405778", "commonStockSharesOutstanding": "18158920", "intangibleAssetsExcludingGoodwill": "253835", "cashAndCashEquivalentsAtCarryingValue": "2405778", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2588832", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-380346", "capitalExpenditures": "4380", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175266", "cashflowFromInvestment": "88671", "stockBasedCompensation": "489345", "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": "1796824", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 376985, "cost_of_revenue": 398266, "gross_profit": -21282, "research_and_development": null, "selling_general_admin": 1572438, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2672890, "depreciation_amortisation": 1796824, "ebitda": -876066, "interest_expense": 43521, "interest_income": null, "other_non_operating": null, "pretax_income": -2716411, "tax_provision": -127579, "effective_tax_rate": null, "net_income": -2576406, "net_income_continuing_ops": -2588832, "net_income_to_common": -2576406, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2405778, "short_term_investments": null, "net_receivables": 301939, "inventory": null, "other_current_assets": null, "total_current_assets": 4440121, "net_ppe": null, "goodwill": 18044215, "intangible_assets": 253835, "goodwill_and_intangibles": 18298050, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25451599, "total_assets": 29891720, "short_term_debt": 647986, "accounts_payable": 134809, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 890856, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2512741, "total_liabilities": 3403597, "total_debt": 647986, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7914267, "total_equity": 26423057, "shares_outstanding": 18158920, "operating_cash_flow": -380346, "stock_based_compensation": 489345, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4380, "acquisitions": null, "other_investing": null, "investing_cash_flow": 88671, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -175266, "free_cash_flow": -375966, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2672890", "ebitda": "-876066", "netIncome": "-2576406", "grossProfit": "-21282", "depreciation": "None", "totalRevenue": "376985", "costOfRevenue": "398266", "interestIncome": "None", "incomeBeforeTax": "-2716411", "interestExpense": "43521", "operatingIncome": "-2610233", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-127579", "reportedCurrency": "USD", "netInterestIncome": "-43521", "nonInterestIncome": "None", "operatingExpenses": "2588952", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "398266", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1796824", "sellingGeneralAndAdministrative": "1572438", "netIncomeFromContinuingOperations": "-2588832" }, "balance": { "goodwill": "18044215", "inventory": "None", "commonStock": "107", "currentDebt": "None", "investments": "None", "totalAssets": "29891720", "longTermDebt": "None", "shortTermDebt": "647986", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "253835", "reportedCurrency": "USD", "retainedEarnings": "-7914267", "totalLiabilities": "3403597", "otherCurrentAssets": "1732404", "totalCurrentAssets": "4440121", "currentLongTermDebt": "5709", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "301939", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25451599", "currentAccountsPayable": "134809", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3160727", "totalShareholderEquity": "26423057", "capitalLeaseObligations": "3155018", "otherCurrentLiabilities": "82206", "totalCurrentLiabilities": "890856", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2512741", "cashAndShortTermInvestments": "2405778", "commonStockSharesOutstanding": "18158920", "intangibleAssetsExcludingGoodwill": "253835", "cashAndCashEquivalentsAtCarryingValue": "2405778", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2588832", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-380346", "capitalExpenditures": "4380", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175266", "cashflowFromInvestment": "88671", "stockBasedCompensation": "489345", "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": "1796824", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:26.464488+00:00", "is_restated": false, "income_statement": { "revenue": 325092, "cost_of_revenue": 313382, "gross_profit": 11710, "ebit": -1489681, "ebitda": -832550, "pretax_income": -1502072, "tax_provision": -62582, "net_income": -1432580, "net_income_to_common": -1432580, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2844698, "total_current_assets": 5812010, "total_assets": 32941992, "short_term_debt": 611834, "long_term_debt": null, "total_debt": 611834, "total_liabilities": 4110428, "total_equity": 28752884, "shares_outstanding": 18158920, "goodwill_and_intangibles": 19868308 }, "cash_flow": { "operating_cash_flow": -1328105, "capital_expenditure": 32963, "free_cash_flow": -1295142, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168575, "ticker_id": 8204, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:26.464488+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1489681", "ebitda": "-832550", "netIncome": "-1432580", "grossProfit": "11710", "depreciation": "None", "totalRevenue": "325092", "costOfRevenue": "313382", "interestIncome": "None", "incomeBeforeTax": "-1502072", "interestExpense": "12391", "operatingIncome": "-1161248", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-62582", "reportedCurrency": "USD", "netInterestIncome": "-12391", "nonInterestIncome": "None", "operatingExpenses": "1172958", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313382", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "657131", "sellingGeneralAndAdministrative": "1475053", "netIncomeFromContinuingOperations": "-1439490" }, "balance": { "goodwill": "18044215", "inventory": "None", "commonStock": "107", "currentDebt": "None", "investments": "None", "totalAssets": "32941992", "longTermDebt": "None", "shortTermDebt": "611834", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1824093", "reportedCurrency": "USD", "retainedEarnings": "-5337861", "totalLiabilities": "4110428", "otherCurrentAssets": "793710", "totalCurrentAssets": "5812010", "currentLongTermDebt": "5467", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2173602", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27129982", "currentAccountsPayable": "229484", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3172068", "totalShareholderEquity": "28752884", "capitalLeaseObligations": "3166601", "otherCurrentLiabilities": "287343", "totalCurrentLiabilities": "1404518", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2705910", "cashAndShortTermInvestments": "2844698", "commonStockSharesOutstanding": "18158920", "intangibleAssetsExcludingGoodwill": "1824093", "cashAndCashEquivalentsAtCarryingValue": "2844698", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1439490", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1328105", "capitalExpenditures": "32963", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109225", "cashflowFromInvestment": "-32963", "stockBasedCompensation": "467623", "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": "657131", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 325092, "cost_of_revenue": 313382, "gross_profit": 11710, "research_and_development": null, "selling_general_admin": 1475053, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1489681, "depreciation_amortisation": 657131, "ebitda": -832550, "interest_expense": 12391, "interest_income": null, "other_non_operating": null, "pretax_income": -1502072, "tax_provision": -62582, "effective_tax_rate": null, "net_income": -1432580, "net_income_continuing_ops": -1439490, "net_income_to_common": -1432580, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2844698, "short_term_investments": null, "net_receivables": 2173602, "inventory": null, "other_current_assets": null, "total_current_assets": 5812010, "net_ppe": null, "goodwill": 18044215, "intangible_assets": 1824093, "goodwill_and_intangibles": 19868308, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27129982, "total_assets": 32941992, "short_term_debt": 611834, "accounts_payable": 229484, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1404518, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2705910, "total_liabilities": 4110428, "total_debt": 611834, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5337861, "total_equity": 28752884, "shares_outstanding": 18158920, "operating_cash_flow": -1328105, "stock_based_compensation": 467623, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32963, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32963, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -109225, "free_cash_flow": -1295142, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1489681", "ebitda": "-832550", "netIncome": "-1432580", "grossProfit": "11710", "depreciation": "None", "totalRevenue": "325092", "costOfRevenue": "313382", "interestIncome": "None", "incomeBeforeTax": "-1502072", "interestExpense": "12391", "operatingIncome": "-1161248", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-62582", "reportedCurrency": "USD", "netInterestIncome": "-12391", "nonInterestIncome": "None", "operatingExpenses": "1172958", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313382", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "657131", "sellingGeneralAndAdministrative": "1475053", "netIncomeFromContinuingOperations": "-1439490" }, "balance": { "goodwill": "18044215", "inventory": "None", "commonStock": "107", "currentDebt": "None", "investments": "None", "totalAssets": "32941992", "longTermDebt": "None", "shortTermDebt": "611834", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1824093", "reportedCurrency": "USD", "retainedEarnings": "-5337861", "totalLiabilities": "4110428", "otherCurrentAssets": "793710", "totalCurrentAssets": "5812010", "currentLongTermDebt": "5467", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2173602", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27129982", "currentAccountsPayable": "229484", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3172068", "totalShareholderEquity": "28752884", "capitalLeaseObligations": "3166601", "otherCurrentLiabilities": "287343", "totalCurrentLiabilities": "1404518", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2705910", "cashAndShortTermInvestments": "2844698", "commonStockSharesOutstanding": "18158920", "intangibleAssetsExcludingGoodwill": "1824093", "cashAndCashEquivalentsAtCarryingValue": "2844698", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1439490", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1328105", "capitalExpenditures": "32963", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109225", "cashflowFromInvestment": "-32963", "stockBasedCompensation": "467623", "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": "657131", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:26.464488+00:00", "is_restated": false, "income_statement": { "revenue": 266492, "cost_of_revenue": 383588, "gross_profit": -117096, "ebit": -3044333, "ebitda": null, "pretax_income": -2531140, "tax_provision": null, "net_income": -2530278, "net_income_to_common": -2530278, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4424805, "total_current_assets": 6210169, "total_assets": 32146452, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2237507, "total_equity": 29822849, "shares_outstanding": 18273974, "goodwill_and_intangibles": 20424842 }, "cash_flow": { "operating_cash_flow": -1184770, "capital_expenditure": 56530, "free_cash_flow": -1128240, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168576, "ticker_id": 8204, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:26.464488+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-2530278", "grossProfit": "-117096", "depreciation": "None", "totalRevenue": "266492", "costOfRevenue": "383588", "interestIncome": "None", "incomeBeforeTax": "-2531140", "interestExpense": "5225", "operatingIncome": "-3044333", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5225", "nonInterestIncome": "None", "operatingExpenses": "3310825", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "383588", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1556542", "netIncomeFromContinuingOperations": "-2543532" }, "balance": { "goodwill": "18044215", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "32146452", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2380627", "reportedCurrency": "USD", "retainedEarnings": "-3905281", "totalLiabilities": "2237507", "otherCurrentAssets": "30018", "totalCurrentAssets": "6210169", "currentLongTermDebt": "5435", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15799", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25936283", "currentAccountsPayable": "957829", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "29822849", "capitalLeaseObligations": "946707", "otherCurrentLiabilities": "1", "totalCurrentLiabilities": "1149884", "otherNonCurrentLiabilities": "1", "totalNonCurrentLiabilities": "1087623", "cashAndShortTermInvestments": "4424805", "commonStockSharesOutstanding": "18273974", "intangibleAssetsExcludingGoodwill": "2380627", "cashAndCashEquivalentsAtCarryingValue": "4424805", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2530278", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1184770", "capitalExpenditures": "56530", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4966444", "cashflowFromInvestment": "None", "stockBasedCompensation": "253728", "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": "678257", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 266492, "cost_of_revenue": 383588, "gross_profit": -117096, "research_and_development": null, "selling_general_admin": 1556542, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3044333, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 5225, "interest_income": null, "other_non_operating": null, "pretax_income": -2531140, "tax_provision": null, "effective_tax_rate": null, "net_income": -2530278, "net_income_continuing_ops": -2543532, "net_income_to_common": -2530278, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4424805, "short_term_investments": null, "net_receivables": 15799, "inventory": null, "other_current_assets": null, "total_current_assets": 6210169, "net_ppe": null, "goodwill": 18044215, "intangible_assets": 2380627, "goodwill_and_intangibles": 20424842, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25936283, "total_assets": 32146452, "short_term_debt": null, "accounts_payable": 957829, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1149884, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1087623, "total_liabilities": 2237507, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3905281, "total_equity": 29822849, "shares_outstanding": 18273974, "operating_cash_flow": -1184770, "stock_based_compensation": 253728, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56530, "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": 4966444, "free_cash_flow": -1128240, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-2530278", "grossProfit": "-117096", "depreciation": "None", "totalRevenue": "266492", "costOfRevenue": "383588", "interestIncome": "None", "incomeBeforeTax": "-2531140", "interestExpense": "5225", "operatingIncome": "-3044333", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5225", "nonInterestIncome": "None", "operatingExpenses": "3310825", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "383588", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1556542", "netIncomeFromContinuingOperations": "-2543532" }, "balance": { "goodwill": "18044215", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "32146452", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2380627", "reportedCurrency": "USD", "retainedEarnings": "-3905281", "totalLiabilities": "2237507", "otherCurrentAssets": "30018", "totalCurrentAssets": "6210169", "currentLongTermDebt": "5435", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15799", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25936283", "currentAccountsPayable": "957829", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "29822849", "capitalLeaseObligations": "946707", "otherCurrentLiabilities": "1", "totalCurrentLiabilities": "1149884", "otherNonCurrentLiabilities": "1", "totalNonCurrentLiabilities": "1087623", "cashAndShortTermInvestments": "4424805", "commonStockSharesOutstanding": "18273974", "intangibleAssetsExcludingGoodwill": "2380627", "cashAndCashEquivalentsAtCarryingValue": "4424805", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2530278", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1184770", "capitalExpenditures": "56530", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4966444", "cashflowFromInvestment": "None", "stockBasedCompensation": "253728", "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": "678257", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:26.464488+00:00", "is_restated": false, "income_statement": { "revenue": 159000, "cost_of_revenue": 329005, "gross_profit": -170005, "ebit": -999431, "ebitda": null, "pretax_income": -1117571, "tax_provision": null, "net_income": -1132624, "net_income_to_common": -1132624, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 583208, "capital_expenditure": 2556183, "free_cash_flow": 3139391, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168578, "ticker_id": 8204, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:26.464488+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-1132624", "grossProfit": "-170005", "depreciation": "None", "totalRevenue": "159000", "costOfRevenue": "329005", "interestIncome": "None", "incomeBeforeTax": "-1117571", "interestExpense": "22331", "operatingIncome": "-999431", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-22331", "nonInterestIncome": "None", "operatingExpenses": "1158431", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "329005", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "806712", "netIncomeFromContinuingOperations": "-1138087" }, "cashflow": { "netIncome": "-1132624", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "583208", "capitalExpenditures": "2556183", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3679", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "452524", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 159000, "cost_of_revenue": 329005, "gross_profit": -170005, "research_and_development": null, "selling_general_admin": 806712, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -999431, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 22331, "interest_income": null, "other_non_operating": null, "pretax_income": -1117571, "tax_provision": null, "effective_tax_rate": null, "net_income": -1132624, "net_income_continuing_ops": -1138087, "net_income_to_common": -1132624, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": 583208, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2556183, "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": -3679, "free_cash_flow": 3139391, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-1132624", "grossProfit": "-170005", "depreciation": "None", "totalRevenue": "159000", "costOfRevenue": "329005", "interestIncome": "None", "incomeBeforeTax": "-1117571", "interestExpense": "22331", "operatingIncome": "-999431", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-22331", "nonInterestIncome": "None", "operatingExpenses": "1158431", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "329005", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "806712", "netIncomeFromContinuingOperations": "-1138087" }, "cashflow": { "netIncome": "-1132624", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "583208", "capitalExpenditures": "2556183", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3679", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "452524", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:26.464488+00:00", "is_restated": false, "income_statement": { "revenue": 12800, "cost_of_revenue": 7400, "gross_profit": 5400, "ebit": -202150, "ebitda": null, "pretax_income": -192091, "tax_provision": null, "net_income": -192091, "net_income_to_common": -192091, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168579, "ticker_id": 8204, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:26.464488+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-192091", "grossProfit": "5400", "depreciation": "None", "totalRevenue": "12800", "costOfRevenue": "7400", "interestIncome": "1473", "incomeBeforeTax": "-192091", "interestExpense": "None", "operatingIncome": "-202150", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "1473", "nonInterestIncome": "None", "operatingExpenses": "214950", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7400", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "201874", "netIncomeFromContinuingOperations": "-192091" }, "cashflow": { "netIncome": "-192091", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12800, "cost_of_revenue": 7400, "gross_profit": 5400, "research_and_development": null, "selling_general_admin": 201874, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -202150, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -192091, "tax_provision": null, "effective_tax_rate": null, "net_income": -192091, "net_income_continuing_ops": -192091, "net_income_to_common": -192091, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-192091", "grossProfit": "5400", "depreciation": "None", "totalRevenue": "12800", "costOfRevenue": "7400", "interestIncome": "1473", "incomeBeforeTax": "-192091", "interestExpense": "None", "operatingIncome": "-202150", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "1473", "nonInterestIncome": "None", "operatingExpenses": "214950", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7400", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "201874", "netIncomeFromContinuingOperations": "-192091" }, "cashflow": { "netIncome": "-192091", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 2, "quarterly_financial_periods": 8, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }