{ "ticker": { "uuid": "6f4b86ef-4ce5-4660-bc82-946659b6d503", "symbol": "INHD", "name": "Inno Holdings Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Steel", "page_url": "https://sharemaestro.com/factors/ticker/6f4b86ef-4ce5-4660-bc82-946659b6d503/", "api_url": "https://sharemaestro.com/factors/api/tickers/6f4b86ef-4ce5-4660-bc82-946659b6d503/" }, "ticker_metadata": { "id": 6633, "uuid": "6f4b86ef-4ce5-4660-bc82-946659b6d503", "symbol": "INHD", "name": "Inno Holdings Inc. Common Stock", "asset_type": "equity", "market_cap": 5741300, "stock_exchange_id": 2, "industry": "Steel", "sector": "Basic Materials", "description": "Inno Holdings Inc. is a dynamic technology company dedicated to providing innovative solutions that drive operational efficiency across multiple sectors. The firm demonstrates a robust commitment to sustainable growth through the integration of advanced technologies and strategic partnerships, significantly enhancing its diverse range of products and services. As a leader in emerging industry trends, Inno Holdings represents a valuable opportunity for institutional investors seeking to benefit from the ongoing transformation in the technology sector. With an unwavering focus on innovation and market expansion, the company is well-positioned for substantial growth in the foreseeable future.", "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": "6f4b86ef-4ce5-4660-bc82-946659b6d503", "symbol": "INHD", "name": "Inno Holdings Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Steel", "page_url": "https://sharemaestro.com/factors/ticker/6f4b86ef-4ce5-4660-bc82-946659b6d503/", "api_url": "https://sharemaestro.com/factors/api/tickers/6f4b86ef-4ce5-4660-bc82-946659b6d503/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.53, "value": 0.5, "quality": 0.49, "momentum": 0.49, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 1.05, "market_cap": 8585245.2, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.0846, "piotroski_f_score": 3, "momentum_12_1": -0.9974, "volatility_252d": 3.5899 }, "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": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:23.055272+00:00", "batch_id": "" }, "size": { "price_close": 1.05, "market_cap": 8585245.2, "market_cap_usd": 8585245.2, "enterprise_value": 8585245.2, "shares_outstanding": 8176424, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.1834, "ptbv_ratio": 0.1834, "ps_ratio": 1.8825, "pcf_ratio": null, "pfcf_ratio": -0.8997, "ev_ebitda": null, "ev_ebit": -4.328, "ev_sales": 1.8825, "ev_fcf": -0.8997, "earnings_yield": null, "fcf_yield": -1.1114, "price_to_sales": 1.8825, "price_to_book": 0.1834, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.5312 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.0207, "operating_margin": -0.435, "net_margin": -0.8684, "ebitda_margin": -0.836, "fcf_margin": -2.0923, "roe": -0.0846, "roa": -0.084, "roic": -0.0992, "roc_greenblatt": null, "asset_turnover": 0.0968, "cash_conversion": 2.4094, "accruals_ratio": 0.1187, "sbc_to_revenue": 0.2489, "piotroski_f_score": 3, "altman_z_score": 16.6498, "earnings_stability_5y": 0.929, "revenue_stability_5y": 0.6514, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.002, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.0068, "net_debt_to_ebitda": 8.3456, "debt_to_assets": 0.0024, "interest_coverage": null, "current_ratio": 163.8129, "quick_ratio": 151.2424, "net_debt": -31820170, "local_beta": 0.0029, "volatility_252d": 3.5899, "volatility_60d": 3.4375, "max_drawdown_12m": -0.9998, "risk_adjusted_momentum": -0.2778 }, "growth": { "revenue_growth_1y": 2.7697, "revenue_growth_3y_cagr": -0.1418, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.8867, "revenue_growth": 2.7697, "earnings_growth": null }, "momentum": { "price_return_1m": -0.3598, "price_return_3m": -0.9485, "price_return_6m": -0.9858, "price_return_9m": -0.9998, "price_return_12m": -0.9983, "price_return_12m_ex1m": -0.9974, "momentum_6m": -0.9858, "momentum_12m": -0.9983, "momentum_12_1": -0.9974, "distance_from_52w_high": -0.9998, "distance_from_52w_low": 0, "relative_strength": -1.1563 }, "raw_ttm": { "revenue_ttm": 4560542, "gross_profit_ttm": 94232, "ebit_ttm": -1983667, "ebitda_ttm": -3812788, "net_income_ttm": -3960208, "eps_diluted_ttm": -0.4843, "operating_cash_flow_ttm": -9554644, "capital_expenditure_ttm": 12764, "fcf_ttm": -9541880, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 31935158, "total_current_assets": 42289109, "total_current_liabilities": 258155, "net_ppe": null, "total_assets": 47134489, "total_debt": 114988, "total_equity": 46814438, "net_working_capital": 10210784, "book_value_per_share": 5.7255, "retained_earnings": -15923046, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 46814438, "tangible_book_per_share": 5.7255 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 50, "quality_composite": 51, "momentum_composite": 51, "growth_composite": 51, "yield_composite": 50, "svqf_composite": 53, "vc1_composite": 51, "vc2_composite": 51, "vc3_composite": 51, "trending_value_composite": null, "overall_composite": 47, "quality_value_composite": 0.495, "os_score": 0.53, "value_percentile": 0.5, "quality_percentile": 0.49, "momentum_percentile": 0.49, "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": 66, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1538, "ticker_id": 6633, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:23.055272+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.05, "market_cap": 8585245.2, "market_cap_usd": 8585245.2, "enterprise_value": 8585245.2, "shares_outstanding": 8176424, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.18338883, "ptbv_ratio": 0.18338883, "ps_ratio": 1.88250546, "pcf_ratio": null, "pfcf_ratio": -0.89974357, "ev_ebitda": null, "ev_ebit": -4.32796694, "ev_sales": 1.88250546, "ev_fcf": -0.89974357, "earnings_yield": null, "fcf_yield": -1.11142778, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.02066246, "operating_margin": -0.43496299, "net_margin": -0.86836345, "ebitda_margin": -0.83603835, "fcf_margin": -2.09226886, "roe": -0.08459373, "roa": -0.08401933, "roic": -0.09922127, "roc_greenblatt": null, "asset_turnover": 0.09675594, "cash_conversion": 2.4094391, "accruals_ratio": 0.11869092, "sbc_to_revenue": 0.24891778, "debt_to_equity": 0.00683659, "net_debt_to_ebitda": 8.34564366, "debt_to_assets": 0.00243957, "interest_coverage": null, "current_ratio": 163.81286049, "quick_ratio": 151.24239701, "net_debt": -31820170, "revenue_growth_1y": 2.76972215, "revenue_growth_3y_cagr": -0.14176889, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.88665147, "piotroski_f_score": 3, "altman_z_score": 16.64976285, "earnings_stability_5y": 0.929019, "revenue_stability_5y": 0.651422, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.3597561, "price_return_3m": -0.94852941, "price_return_6m": -0.98579545, "price_return_9m": -0.99977332, "price_return_12m": -0.9983428, "price_return_12m_ex1m": -0.99741162, "distance_from_52w_high": -0.99977332, "distance_from_52w_low": 0, "relative_strength": -1.15628385, "local_beta": 0.0029, "volatility_252d": 3.589886, "volatility_60d": 3.437467, "max_drawdown_12m": -0.99977332, "revenue_ttm": 4560542, "gross_profit_ttm": 94232, "ebit_ttm": -1983667, "ebitda_ttm": -3812788, "net_income_ttm": -3960208, "eps_diluted_ttm": -0.48434475, "operating_cash_flow_ttm": -9554644, "capital_expenditure_ttm": 12764, "fcf_ttm": -9541880, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 31935158, "total_current_assets": 42289109, "total_current_liabilities": 258155, "net_ppe": null, "total_assets": 47134489, "total_debt": 114988, "total_equity": 46814438, "net_working_capital": 10210784, "book_value_per_share": 5.72553943, "retained_earnings": -15923046, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 46814438, "tangible_book_per_share": 5.72553943, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 50, "quality_composite": 51, "momentum_composite": 51, "growth_composite": 51, "yield_composite": 50, "svqf_composite": 53, "vc1_composite": 51, "vc2_composite": 51, "vc3_composite": 51, "trending_value_composite": null, "overall_composite": 47, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 66, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.05, "os": 0.53, "value": 0.5, "quality": 0.49, "momentum": 0.49, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0846, "momentum_12_1": -0.9974, "complete_fields": { "id": 1538, "ticker_id": 6633, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:23.055272+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.05, "market_cap": 8585245.2, "market_cap_usd": 8585245.2, "enterprise_value": 8585245.2, "shares_outstanding": 8176424, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.18338883, "ptbv_ratio": 0.18338883, "ps_ratio": 1.88250546, "pcf_ratio": null, "pfcf_ratio": -0.89974357, "ev_ebitda": null, "ev_ebit": -4.32796694, "ev_sales": 1.88250546, "ev_fcf": -0.89974357, "earnings_yield": null, "fcf_yield": -1.11142778, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.02066246, "operating_margin": -0.43496299, "net_margin": -0.86836345, "ebitda_margin": -0.83603835, "fcf_margin": -2.09226886, "roe": -0.08459373, "roa": -0.08401933, "roic": -0.09922127, "roc_greenblatt": null, "asset_turnover": 0.09675594, "cash_conversion": 2.4094391, "accruals_ratio": 0.11869092, "sbc_to_revenue": 0.24891778, "debt_to_equity": 0.00683659, "net_debt_to_ebitda": 8.34564366, "debt_to_assets": 0.00243957, "interest_coverage": null, "current_ratio": 163.81286049, "quick_ratio": 151.24239701, "net_debt": -31820170, "revenue_growth_1y": 2.76972215, "revenue_growth_3y_cagr": -0.14176889, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.88665147, "piotroski_f_score": 3, "altman_z_score": 16.64976285, "earnings_stability_5y": 0.929019, "revenue_stability_5y": 0.651422, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.3597561, "price_return_3m": -0.94852941, "price_return_6m": -0.98579545, "price_return_9m": -0.99977332, "price_return_12m": -0.9983428, "price_return_12m_ex1m": -0.99741162, "distance_from_52w_high": -0.99977332, "distance_from_52w_low": 0, "relative_strength": -1.15628385, "local_beta": 0.0029, "volatility_252d": 3.589886, "volatility_60d": 3.437467, "max_drawdown_12m": -0.99977332, "revenue_ttm": 4560542, "gross_profit_ttm": 94232, "ebit_ttm": -1983667, "ebitda_ttm": -3812788, "net_income_ttm": -3960208, "eps_diluted_ttm": -0.48434475, "operating_cash_flow_ttm": -9554644, "capital_expenditure_ttm": 12764, "fcf_ttm": -9541880, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 31935158, "total_current_assets": 42289109, "total_current_liabilities": 258155, "net_ppe": null, "total_assets": 47134489, "total_debt": 114988, "total_equity": 46814438, "net_working_capital": 10210784, "book_value_per_share": 5.72553943, "retained_earnings": -15923046, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 46814438, "tangible_book_per_share": 5.72553943, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 50, "quality_composite": 51, "momentum_composite": 51, "growth_composite": 51, "yield_composite": 50, "svqf_composite": 53, "vc1_composite": 51, "vc2_composite": 51, "vc3_composite": 51, "trending_value_composite": null, "overall_composite": 47, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 66, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "income_statement": { "revenue": 2846250, "cost_of_revenue": 2790500, "gross_profit": 55750, "ebit": -6900370, "ebitda": -4358959, "pretax_income": -6813250, "tax_provision": 800, "net_income": -7079363, "net_income_to_common": -7079363, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10130942, "total_current_assets": 13805383, "total_assets": 16005383, "short_term_debt": 50000, "long_term_debt": null, "total_debt": 50000, "total_liabilities": 838656, "total_equity": 15166727, "shares_outstanding": 5401162, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -4728738, "capital_expenditure": 559629, "free_cash_flow": -4169109, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97196, "ticker_id": 6633, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6900370", "ebitda": "-4358959", "netIncome": "-7079363", "grossProfit": "55750", "depreciation": "None", "totalRevenue": "2846250", "costOfRevenue": "2790500", "interestIncome": "62925", "incomeBeforeTax": "-6813250", "interestExpense": "None", "operatingIncome": "-4362473", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "800", "reportedCurrency": "USD", "netInterestIncome": "62925", "nonInterestIncome": "None", "operatingExpenses": "4418223", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2790500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87116", "sellingGeneralAndAdministrative": "2185205", "netIncomeFromContinuingOperations": "-6814050" }, "balance": { "goodwill": "0", "inventory": "2107000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "16005383", "longTermDebt": "None", "shortTermDebt": "50000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-14818007", "totalLiabilities": "838656", "otherCurrentAssets": "301177", "totalCurrentAssets": "13805383", "currentLongTermDebt": "50000", "longTermInvestments": "2200000", "shortTermInvestments": "None", "currentNetReceivables": "1266264", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2200000", "currentAccountsPayable": "271507", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50000", "totalShareholderEquity": "15166727", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "317310", "totalCurrentLiabilities": "468110", "otherNonCurrentLiabilities": "370546", "totalNonCurrentLiabilities": "370546", "cashAndShortTermInvestments": "10130942", "commonStockSharesOutstanding": "5401162", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10130942", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7079363", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2107000", "operatingCashflow": "-4728738", "capitalExpenditures": "559629", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17059995", "cashflowFromInvestment": "-3277453", "stockBasedCompensation": "2185205", "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": "87116", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2846250, "cost_of_revenue": 2790500, "gross_profit": 55750, "research_and_development": null, "selling_general_admin": 2185205, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6900370, "depreciation_amortisation": 87116, "ebitda": -4358959, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -6813250, "tax_provision": 800, "effective_tax_rate": null, "net_income": -7079363, "net_income_continuing_ops": -6814050, "net_income_to_common": -7079363, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10130942, "short_term_investments": null, "net_receivables": 1266264, "inventory": 2107000, "other_current_assets": null, "total_current_assets": 13805383, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2200000, "total_assets": 16005383, "short_term_debt": 50000, "accounts_payable": 271507, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 468110, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 370546, "total_liabilities": 838656, "total_debt": 50000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14818007, "total_equity": 15166727, "shares_outstanding": 5401162, "operating_cash_flow": -4728738, "stock_based_compensation": 2185205, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 559629, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3277453, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17059995, "free_cash_flow": -4169109, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6900370", "ebitda": "-4358959", "netIncome": "-7079363", "grossProfit": "55750", "depreciation": "None", "totalRevenue": "2846250", "costOfRevenue": "2790500", "interestIncome": "62925", "incomeBeforeTax": "-6813250", "interestExpense": "None", "operatingIncome": "-4362473", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "800", "reportedCurrency": "USD", "netInterestIncome": "62925", "nonInterestIncome": "None", "operatingExpenses": "4418223", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2790500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87116", "sellingGeneralAndAdministrative": "2185205", "netIncomeFromContinuingOperations": "-6814050" }, "balance": { "goodwill": "0", "inventory": "2107000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "16005383", "longTermDebt": "None", "shortTermDebt": "50000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-14818007", "totalLiabilities": "838656", "otherCurrentAssets": "301177", "totalCurrentAssets": "13805383", "currentLongTermDebt": "50000", "longTermInvestments": "2200000", "shortTermInvestments": "None", "currentNetReceivables": "1266264", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2200000", "currentAccountsPayable": "271507", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50000", "totalShareholderEquity": "15166727", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "317310", "totalCurrentLiabilities": "468110", "otherNonCurrentLiabilities": "370546", "totalNonCurrentLiabilities": "370546", "cashAndShortTermInvestments": "10130942", "commonStockSharesOutstanding": "5401162", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10130942", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7079363", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2107000", "operatingCashflow": "-4728738", "capitalExpenditures": "559629", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17059995", "cashflowFromInvestment": "-3277453", "stockBasedCompensation": "2185205", "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": "87116", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "income_statement": { "revenue": 885495, "cost_of_revenue": 496285, "gross_profit": 389210, "ebit": -844844, "ebitda": -757728, "pretax_income": -606892, "tax_provision": 800, "net_income": -3213829, "net_income_to_common": -3213829, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1526661, "total_current_assets": 2288608, "total_assets": 4169337, "short_term_debt": 162134, "long_term_debt": 58948, "total_debt": 221082, "total_liabilities": 1371801, "total_equity": 3009890, "shares_outstanding": 2022263, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -5075412, "capital_expenditure": 559629, "free_cash_flow": -4515783, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97201, "ticker_id": 6633, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-844844", "ebitda": "-757728", "netIncome": "-3213829", "grossProfit": "389210", "depreciation": "None", "totalRevenue": "885495", "costOfRevenue": "496285", "interestIncome": "99744", "incomeBeforeTax": "-606892", "interestExpense": "76047", "operatingIncome": "-844844", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "800", "reportedCurrency": "USD", "netInterestIncome": "76047", "nonInterestIncome": "None", "operatingExpenses": "844844", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "496285", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87116", "sellingGeneralAndAdministrative": "3678866", "netIncomeFromContinuingOperations": "-3251127" }, "balance": { "goodwill": "0", "inventory": "333074", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4169337", "longTermDebt": "58948", "shortTermDebt": "162134", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7738644", "totalLiabilities": "1371801", "otherCurrentAssets": "428873", "totalCurrentAssets": "2288608", "currentLongTermDebt": "101898", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1880729", "currentAccountsPayable": "271507", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "221082", "totalShareholderEquity": "3009890", "capitalLeaseObligations": "60236", "otherCurrentLiabilities": "288952", "totalCurrentLiabilities": "1312853", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "58948", "cashAndShortTermInvestments": "1526661", "commonStockSharesOutstanding": "2022263", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1526661", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3251127", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "61219", "operatingCashflow": "-5075412", "capitalExpenditures": "559629", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7144235", "cashflowFromInvestment": "-547060", "stockBasedCompensation": "146333", "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": "87116", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 885495, "cost_of_revenue": 496285, "gross_profit": 389210, "research_and_development": null, "selling_general_admin": 3678866, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -844844, "depreciation_amortisation": 87116, "ebitda": -757728, "interest_expense": 76047, "interest_income": null, "other_non_operating": null, "pretax_income": -606892, "tax_provision": 800, "effective_tax_rate": null, "net_income": -3213829, "net_income_continuing_ops": -3251127, "net_income_to_common": -3213829, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1526661, "short_term_investments": null, "net_receivables": 0, "inventory": 333074, "other_current_assets": null, "total_current_assets": 2288608, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1880729, "total_assets": 4169337, "short_term_debt": 162134, "accounts_payable": 271507, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1312853, "long_term_debt": 58948, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 58948, "total_liabilities": 1371801, "total_debt": 221082, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7738644, "total_equity": 3009890, "shares_outstanding": 2022263, "operating_cash_flow": -5075412, "stock_based_compensation": 146333, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 559629, "acquisitions": null, "other_investing": null, "investing_cash_flow": -547060, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7144235, "free_cash_flow": -4515783, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-844844", "ebitda": "-757728", "netIncome": "-3213829", "grossProfit": "389210", "depreciation": "None", "totalRevenue": "885495", "costOfRevenue": "496285", "interestIncome": "99744", "incomeBeforeTax": "-606892", "interestExpense": "76047", "operatingIncome": "-844844", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "800", "reportedCurrency": "USD", "netInterestIncome": "76047", "nonInterestIncome": "None", "operatingExpenses": "844844", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "496285", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87116", "sellingGeneralAndAdministrative": "3678866", "netIncomeFromContinuingOperations": "-3251127" }, "balance": { "goodwill": "0", "inventory": "333074", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4169337", "longTermDebt": "58948", "shortTermDebt": "162134", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7738644", "totalLiabilities": "1371801", "otherCurrentAssets": "428873", "totalCurrentAssets": "2288608", "currentLongTermDebt": "101898", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1880729", "currentAccountsPayable": "271507", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "221082", "totalShareholderEquity": "3009890", "capitalLeaseObligations": "60236", "otherCurrentLiabilities": "288952", "totalCurrentLiabilities": "1312853", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "58948", "cashAndShortTermInvestments": "1526661", "commonStockSharesOutstanding": "2022263", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1526661", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3251127", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "61219", "operatingCashflow": "-5075412", "capitalExpenditures": "559629", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7144235", "cashflowFromInvestment": "-547060", "stockBasedCompensation": "146333", "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": "87116", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "income_statement": { "revenue": 799747, "cost_of_revenue": 1255315, "gross_profit": -455568, "ebit": -2716048, "ebitda": -2646611, "pretax_income": -4023204, "tax_provision": -127425, "net_income": -3895778, "net_income_to_common": -3895778, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4898, "total_current_assets": 1188858, "total_assets": 2545762, "short_term_debt": 1051670, "long_term_debt": 110846, "total_debt": 1162516, "total_liabilities": 4489348, "total_equity": -1694815, "shares_outstanding": 1815510, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1231395, "capital_expenditure": 244899, "free_cash_flow": -986496, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97206, "ticker_id": 6633, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2716048", "ebitda": "-2646611", "netIncome": "-3895778", "grossProfit": "-455568", "depreciation": "None", "totalRevenue": "799747", "costOfRevenue": "1255315", "interestIncome": "None", "incomeBeforeTax": "-4023204", "interestExpense": "72118", "operatingIncome": "-3984008", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-127425", "reportedCurrency": "USD", "netInterestIncome": "-72118", "nonInterestIncome": "None", "operatingExpenses": "3528440", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1255315", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69437", "sellingGeneralAndAdministrative": "2191043", "netIncomeFromContinuingOperations": "-4023204" }, "balance": { "goodwill": "None", "inventory": "394293", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2545762", "longTermDebt": "110846", "shortTermDebt": "1051670", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4524815", "totalLiabilities": "4489348", "otherCurrentAssets": "719232", "totalCurrentAssets": "1188858", "currentLongTermDebt": "1343765", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70435", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1356904", "currentAccountsPayable": "1316651", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1438333", "totalShareholderEquity": "-1694815", "capitalLeaseObligations": "488094", "otherCurrentLiabilities": "596536", "totalCurrentLiabilities": "4102685", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "386663", "cashAndShortTermInvestments": "4898", "commonStockSharesOutstanding": "1815510", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4898", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3895778", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-64389", "operatingCashflow": "-1231395", "capitalExpenditures": "244899", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1430564", "cashflowFromInvestment": "-244899", "stockBasedCompensation": "41667", "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": "113249", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 799747, "cost_of_revenue": 1255315, "gross_profit": -455568, "research_and_development": null, "selling_general_admin": 2191043, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2716048, "depreciation_amortisation": 69437, "ebitda": -2646611, "interest_expense": 72118, "interest_income": null, "other_non_operating": null, "pretax_income": -4023204, "tax_provision": -127425, "effective_tax_rate": null, "net_income": -3895778, "net_income_continuing_ops": -4023204, "net_income_to_common": -3895778, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4898, "short_term_investments": null, "net_receivables": 70435, "inventory": 394293, "other_current_assets": null, "total_current_assets": 1188858, "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": 1356904, "total_assets": 2545762, "short_term_debt": 1051670, "accounts_payable": 1316651, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4102685, "long_term_debt": 110846, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 386663, "total_liabilities": 4489348, "total_debt": 1162516, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4524815, "total_equity": -1694815, "shares_outstanding": 1815510, "operating_cash_flow": -1231395, "stock_based_compensation": 41667, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 244899, "acquisitions": null, "other_investing": null, "investing_cash_flow": -244899, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1430564, "free_cash_flow": -986496, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2716048", "ebitda": "-2646611", "netIncome": "-3895778", "grossProfit": "-455568", "depreciation": "None", "totalRevenue": "799747", "costOfRevenue": "1255315", "interestIncome": "None", "incomeBeforeTax": "-4023204", "interestExpense": "72118", "operatingIncome": "-3984008", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-127425", "reportedCurrency": "USD", "netInterestIncome": "-72118", "nonInterestIncome": "None", "operatingExpenses": "3528440", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1255315", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69437", "sellingGeneralAndAdministrative": "2191043", "netIncomeFromContinuingOperations": "-4023204" }, "balance": { "goodwill": "None", "inventory": "394293", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2545762", "longTermDebt": "110846", "shortTermDebt": "1051670", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4524815", "totalLiabilities": "4489348", "otherCurrentAssets": "719232", "totalCurrentAssets": "1188858", "currentLongTermDebt": "1343765", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70435", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1356904", "currentAccountsPayable": "1316651", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1438333", "totalShareholderEquity": "-1694815", "capitalLeaseObligations": "488094", "otherCurrentLiabilities": "596536", "totalCurrentLiabilities": "4102685", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "386663", "cashAndShortTermInvestments": "4898", "commonStockSharesOutstanding": "1815510", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4898", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3895778", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-64389", "operatingCashflow": "-1231395", "capitalExpenditures": "244899", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1430564", "cashflowFromInvestment": "-244899", "stockBasedCompensation": "41667", "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": "113249", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "income_statement": { "revenue": 4502568, "cost_of_revenue": 3031588, "gross_profit": 1470980, "ebit": -1109978, "ebitda": -1076840, "pretax_income": -1120092, "tax_provision": 9915, "net_income": -1008662, "net_income_to_common": -1008662, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50628, "total_current_assets": 2464413, "total_assets": 3652117, "short_term_debt": 880485, "long_term_debt": 160009, "total_debt": 1040494, "total_liabilities": 2597499, "total_equity": 1175963, "shares_outstanding": 1723082, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1711556, "capital_expenditure": 695815, "free_cash_flow": -1015741, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97211, "ticker_id": 6633, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1109978", "ebitda": "-1076840", "netIncome": "-1008662", "grossProfit": "1470980", "depreciation": "None", "totalRevenue": "4502568", "costOfRevenue": "3031588", "interestIncome": "None", "incomeBeforeTax": "-1120092", "interestExpense": "10114", "operatingIncome": "-809978", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "9915", "reportedCurrency": "USD", "netInterestIncome": "-10114", "nonInterestIncome": "None", "operatingExpenses": "2280958", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3031588", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33138", "sellingGeneralAndAdministrative": "2547820", "netIncomeFromContinuingOperations": "-1130007" }, "balance": { "goodwill": "None", "inventory": "329904", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3652117", "longTermDebt": "160009", "shortTermDebt": "880485", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-629037", "totalLiabilities": "2597499", "otherCurrentAssets": "176591", "totalCurrentAssets": "2464413", "currentLongTermDebt": "769492", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1907290", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1187704", "currentAccountsPayable": "957373", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1389896", "totalShareholderEquity": "1175963", "capitalLeaseObligations": "460395", "otherCurrentLiabilities": "46042", "totalCurrentLiabilities": "2085630", "otherNonCurrentLiabilities": "2457", "totalNonCurrentLiabilities": "511869", "cashAndShortTermInvestments": "50628", "commonStockSharesOutstanding": "1723082", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50628", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1008662", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "-44794", "operatingCashflow": "-1711556", "capitalExpenditures": "695815", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2350138", "cashflowFromInvestment": "-684815", "stockBasedCompensation": "300000", "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": "33138", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4502568, "cost_of_revenue": 3031588, "gross_profit": 1470980, "research_and_development": null, "selling_general_admin": 2547820, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1109978, "depreciation_amortisation": 33138, "ebitda": -1076840, "interest_expense": 10114, "interest_income": null, "other_non_operating": null, "pretax_income": -1120092, "tax_provision": 9915, "effective_tax_rate": null, "net_income": -1008662, "net_income_continuing_ops": -1130007, "net_income_to_common": -1008662, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50628, "short_term_investments": null, "net_receivables": 1907290, "inventory": 329904, "other_current_assets": null, "total_current_assets": 2464413, "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": 1187704, "total_assets": 3652117, "short_term_debt": 880485, "accounts_payable": 957373, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2085630, "long_term_debt": 160009, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 511869, "total_liabilities": 2597499, "total_debt": 1040494, "preferred_stock": null, "minority_interest": null, "retained_earnings": -629037, "total_equity": 1175963, "shares_outstanding": 1723082, "operating_cash_flow": -1711556, "stock_based_compensation": 300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 695815, "acquisitions": null, "other_investing": null, "investing_cash_flow": -684815, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2350138, "free_cash_flow": -1015741, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1109978", "ebitda": "-1076840", "netIncome": "-1008662", "grossProfit": "1470980", "depreciation": "None", "totalRevenue": "4502568", "costOfRevenue": "3031588", "interestIncome": "None", "incomeBeforeTax": "-1120092", "interestExpense": "10114", "operatingIncome": "-809978", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "9915", "reportedCurrency": "USD", "netInterestIncome": "-10114", "nonInterestIncome": "None", "operatingExpenses": "2280958", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3031588", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33138", "sellingGeneralAndAdministrative": "2547820", "netIncomeFromContinuingOperations": "-1130007" }, "balance": { "goodwill": "None", "inventory": "329904", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3652117", "longTermDebt": "160009", "shortTermDebt": "880485", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-629037", "totalLiabilities": "2597499", "otherCurrentAssets": "176591", "totalCurrentAssets": "2464413", "currentLongTermDebt": "769492", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1907290", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1187704", "currentAccountsPayable": "957373", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1389896", "totalShareholderEquity": "1175963", "capitalLeaseObligations": "460395", "otherCurrentLiabilities": "46042", "totalCurrentLiabilities": "2085630", "otherNonCurrentLiabilities": "2457", "totalNonCurrentLiabilities": "511869", "cashAndShortTermInvestments": "50628", "commonStockSharesOutstanding": "1723082", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50628", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1008662", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "-44794", "operatingCashflow": "-1711556", "capitalExpenditures": "695815", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2350138", "cashflowFromInvestment": "-684815", "stockBasedCompensation": "300000", "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": "33138", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "income_statement": { "revenue": 3003624, "cost_of_revenue": 2069581, "gross_profit": 934043, "ebit": -71608, "ebitda": -65608, "pretax_income": -79415, "tax_provision": 26581, "net_income": -105996, "net_income_to_common": -105996, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96861, "total_current_assets": 939509, "total_assets": 1160278, "short_term_debt": 130292, "long_term_debt": null, "total_debt": 130292, "total_liabilities": 775653, "total_equity": 384625, "shares_outstanding": 1617000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -551328, "capital_expenditure": 60550, "free_cash_flow": -490778, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97214, "ticker_id": 6633, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-71608", "ebitda": "-65608", "netIncome": "-105996", "grossProfit": "934043", "depreciation": "None", "totalRevenue": "3003624", "costOfRevenue": "2069581", "interestIncome": "None", "incomeBeforeTax": "-79415", "interestExpense": "7807", "operatingIncome": "-301608", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "26581", "reportedCurrency": "USD", "netInterestIncome": "-7807", "nonInterestIncome": "None", "operatingExpenses": "1235651", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2069581", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6000", "sellingGeneralAndAdministrative": "1229651", "netIncomeFromContinuingOperations": "-105996" }, "balance": { "goodwill": "None", "inventory": "285110", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1160278", "longTermDebt": "None", "shortTermDebt": "130292", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "379625", "totalLiabilities": "775653", "otherCurrentAssets": "20438", "totalCurrentAssets": "939509", "currentLongTermDebt": "80706", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "537100", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "220768", "currentAccountsPayable": "27078", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "256852", "totalShareholderEquity": "384625", "capitalLeaseObligations": "176146", "otherCurrentLiabilities": "65298", "totalCurrentLiabilities": "649093", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "126560", "cashAndShortTermInvestments": "96861", "commonStockSharesOutstanding": "1617000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "96861", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-105996", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "USD", "changeInInventory": "-145853", "operatingCashflow": "-551328", "capitalExpenditures": "60550", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "236969", "cashflowFromInvestment": "-60550", "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": "4330", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3003624, "cost_of_revenue": 2069581, "gross_profit": 934043, "research_and_development": null, "selling_general_admin": 1229651, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -71608, "depreciation_amortisation": 6000, "ebitda": -65608, "interest_expense": 7807, "interest_income": null, "other_non_operating": null, "pretax_income": -79415, "tax_provision": 26581, "effective_tax_rate": null, "net_income": -105996, "net_income_continuing_ops": -105996, "net_income_to_common": -105996, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96861, "short_term_investments": null, "net_receivables": 537100, "inventory": 285110, "other_current_assets": null, "total_current_assets": 939509, "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": 220768, "total_assets": 1160278, "short_term_debt": 130292, "accounts_payable": 27078, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 649093, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 126560, "total_liabilities": 775653, "total_debt": 130292, "preferred_stock": null, "minority_interest": null, "retained_earnings": 379625, "total_equity": 384625, "shares_outstanding": 1617000, "operating_cash_flow": -551328, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60550, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60550, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 236969, "free_cash_flow": -490778, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-71608", "ebitda": "-65608", "netIncome": "-105996", "grossProfit": "934043", "depreciation": "None", "totalRevenue": "3003624", "costOfRevenue": "2069581", "interestIncome": "None", "incomeBeforeTax": "-79415", "interestExpense": "7807", "operatingIncome": "-301608", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "26581", "reportedCurrency": "USD", "netInterestIncome": "-7807", "nonInterestIncome": "None", "operatingExpenses": "1235651", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2069581", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6000", "sellingGeneralAndAdministrative": "1229651", "netIncomeFromContinuingOperations": "-105996" }, "balance": { "goodwill": "None", "inventory": "285110", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1160278", "longTermDebt": "None", "shortTermDebt": "130292", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "379625", "totalLiabilities": "775653", "otherCurrentAssets": "20438", "totalCurrentAssets": "939509", "currentLongTermDebt": "80706", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "537100", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "220768", "currentAccountsPayable": "27078", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "256852", "totalShareholderEquity": "384625", "capitalLeaseObligations": "176146", "otherCurrentLiabilities": "65298", "totalCurrentLiabilities": "649093", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "126560", "cashAndShortTermInvestments": "96861", "commonStockSharesOutstanding": "1617000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "96861", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-105996", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "USD", "changeInInventory": "-145853", "operatingCashflow": "-551328", "capitalExpenditures": "60550", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "236969", "cashflowFromInvestment": "-60550", "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": "4330", "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": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "income_statement": { "revenue": 931911, "cost_of_revenue": 910064, "gross_profit": 21847, "ebit": -791856, "ebitda": -791856, "pretax_income": -1076421, "tax_provision": null, "net_income": -1076421, "net_income_to_common": -1076421, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31935158, "total_current_assets": 42289109, "total_assets": 47134489, "short_term_debt": 114988, "long_term_debt": null, "total_debt": 114988, "total_liabilities": 320051, "total_equity": 46814438, "shares_outstanding": 8176424, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -2934596, "capital_expenditure": 12764, "free_cash_flow": -2921832, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97192, "ticker_id": 6633, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-791856", "netIncome": "-1076421", "grossProfit": "21847", "depreciation": "None", "totalRevenue": "931911", "costOfRevenue": "910064", "interestIncome": "None", "incomeBeforeTax": "-1076421", "interestExpense": "None", "operatingIncome": "-791856", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "215571", "nonInterestIncome": "None", "operatingExpenses": "813703", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "910064", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "813703", "netIncomeFromContinuingOperations": "-1076421" }, "balance": { "goodwill": "0", "inventory": "3245128", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "47134489", "longTermDebt": "None", "shortTermDebt": "114988", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-15923046", "totalLiabilities": "320051", "otherCurrentAssets": "1746148", "totalCurrentAssets": "42289109", "currentLongTermDebt": "50000", "longTermInvestments": "4700000", "shortTermInvestments": "None", "currentNetReceivables": "5362675", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4845379", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "176884", "totalShareholderEquity": "46814438", "capitalLeaseObligations": "126884", "otherCurrentLiabilities": "143167", "totalCurrentLiabilities": "258155", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "61895", "cashAndShortTermInvestments": "31935158", "commonStockSharesOutstanding": "8176424", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31935158", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1076421", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-420386", "operatingCashflow": "-2934596", "capitalExpenditures": "12764", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "732600", "cashflowFromInvestment": "-3012759", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 931911, "cost_of_revenue": 910064, "gross_profit": 21847, "research_and_development": null, "selling_general_admin": 813703, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -791856, "depreciation_amortisation": null, "ebitda": -791856, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1076421, "tax_provision": null, "effective_tax_rate": null, "net_income": -1076421, "net_income_continuing_ops": -1076421, "net_income_to_common": -1076421, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31935158, "short_term_investments": null, "net_receivables": 5362675, "inventory": 3245128, "other_current_assets": null, "total_current_assets": 42289109, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4845379, "total_assets": 47134489, "short_term_debt": 114988, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 258155, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 61895, "total_liabilities": 320051, "total_debt": 114988, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15923046, "total_equity": 46814438, "shares_outstanding": 8176424, "operating_cash_flow": -2934596, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12764, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3012759, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 732600, "free_cash_flow": -2921832, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-791856", "netIncome": "-1076421", "grossProfit": "21847", "depreciation": "None", "totalRevenue": "931911", "costOfRevenue": "910064", "interestIncome": "None", "incomeBeforeTax": "-1076421", "interestExpense": "None", "operatingIncome": "-791856", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "215571", "nonInterestIncome": "None", "operatingExpenses": "813703", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "910064", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "813703", "netIncomeFromContinuingOperations": "-1076421" }, "balance": { "goodwill": "0", "inventory": "3245128", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "47134489", "longTermDebt": "None", "shortTermDebt": "114988", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-15923046", "totalLiabilities": "320051", "otherCurrentAssets": "1746148", "totalCurrentAssets": "42289109", "currentLongTermDebt": "50000", "longTermInvestments": "4700000", "shortTermInvestments": "None", "currentNetReceivables": "5362675", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4845379", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "176884", "totalShareholderEquity": "46814438", "capitalLeaseObligations": "126884", "otherCurrentLiabilities": "143167", "totalCurrentLiabilities": "258155", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "61895", "cashAndShortTermInvestments": "31935158", "commonStockSharesOutstanding": "8176424", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31935158", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1076421", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-420386", "operatingCashflow": "-2934596", "capitalExpenditures": "12764", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "732600", "cashflowFromInvestment": "-3012759", "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": "None", "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": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "income_statement": { "revenue": 1456481, "cost_of_revenue": 1382346, "gross_profit": 74135, "ebit": -485868, "ebitda": -485868, "pretax_income": -28618, "tax_provision": null, "net_income": -28618, "net_income_to_common": -28618, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37149913, "total_current_assets": 45136667, "total_assets": 47336667, "short_term_debt": 50000, "long_term_debt": null, "total_debt": 50000, "total_liabilities": 178408, "total_equity": 47158259, "shares_outstanding": 2081643, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -5001179, "capital_expenditure": 0, "free_cash_flow": -5001179, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97193, "ticker_id": 6633, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-485868", "netIncome": "-28618", "grossProfit": "74135", "depreciation": "None", "totalRevenue": "1456481", "costOfRevenue": "1382346", "interestIncome": "None", "incomeBeforeTax": "-28618", "interestExpense": "86729", "operatingIncome": "-485868", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "86729", "nonInterestIncome": "None", "operatingExpenses": "560003", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1382346", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "560003", "netIncomeFromContinuingOperations": "-28618" }, "balance": { "goodwill": "0", "inventory": "2021409", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "47336667", "longTermDebt": "None", "shortTermDebt": "50000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-14846625", "totalLiabilities": "178408", "otherCurrentAssets": "658149", "totalCurrentAssets": "45136667", "currentLongTermDebt": "50000", "longTermInvestments": "2200000", "shortTermInvestments": "None", "currentNetReceivables": "5307196", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2200000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50000", "totalShareholderEquity": "47158259", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "128408", "totalCurrentLiabilities": "178408", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "37149913", "commonStockSharesOutstanding": "2081643", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37149913", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28618", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "85591", "operatingCashflow": "-5001179", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32020150", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1456481, "cost_of_revenue": 1382346, "gross_profit": 74135, "research_and_development": null, "selling_general_admin": 560003, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -485868, "depreciation_amortisation": null, "ebitda": -485868, "interest_expense": 86729, "interest_income": null, "other_non_operating": null, "pretax_income": -28618, "tax_provision": null, "effective_tax_rate": null, "net_income": -28618, "net_income_continuing_ops": -28618, "net_income_to_common": -28618, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37149913, "short_term_investments": null, "net_receivables": 5307196, "inventory": 2021409, "other_current_assets": null, "total_current_assets": 45136667, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2200000, "total_assets": 47336667, "short_term_debt": 50000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 178408, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 178408, "total_debt": 50000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14846625, "total_equity": 47158259, "shares_outstanding": 2081643, "operating_cash_flow": -5001179, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 32020150, "free_cash_flow": -5001179, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-485868", "netIncome": "-28618", "grossProfit": "74135", "depreciation": "None", "totalRevenue": "1456481", "costOfRevenue": "1382346", "interestIncome": "None", "incomeBeforeTax": "-28618", "interestExpense": "86729", "operatingIncome": "-485868", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "86729", "nonInterestIncome": "None", "operatingExpenses": "560003", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1382346", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "560003", "netIncomeFromContinuingOperations": "-28618" }, "balance": { "goodwill": "0", "inventory": "2021409", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "47336667", "longTermDebt": "None", "shortTermDebt": "50000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-14846625", "totalLiabilities": "178408", "otherCurrentAssets": "658149", "totalCurrentAssets": "45136667", "currentLongTermDebt": "50000", "longTermInvestments": "2200000", "shortTermInvestments": "None", "currentNetReceivables": "5307196", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2200000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50000", "totalShareholderEquity": "47158259", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "128408", "totalCurrentLiabilities": "178408", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "37149913", "commonStockSharesOutstanding": "2081643", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37149913", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28618", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "85591", "operatingCashflow": "-5001179", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32020150", "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": "None", "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": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "income_statement": { "revenue": 1085900, "cost_of_revenue": 1071600, "gross_profit": 14300, "ebit": 854697, "ebitda": -974424, "pretax_income": -1308081, "tax_provision": 800, "net_income": -1308881, "net_income_to_common": -1308881, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10130942, "total_current_assets": 13805383, "total_assets": 16005383, "short_term_debt": 50000, "long_term_debt": null, "total_debt": 50000, "total_liabilities": 838656, "total_equity": 15166727, "shares_outstanding": 3711713, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -1024092, "capital_expenditure": 0, "free_cash_flow": -1024092, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97194, "ticker_id": 6633, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "854697", "ebitda": "-974424", "netIncome": "-1308881", "grossProfit": "14300", "depreciation": "None", "totalRevenue": "1085900", "costOfRevenue": "1071600", "interestIncome": "36959", "incomeBeforeTax": "-1308081", "interestExpense": "None", "operatingIncome": "-974424", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "800", "reportedCurrency": "USD", "netInterestIncome": "36959", "nonInterestIncome": "None", "operatingExpenses": "988724", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1071600", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-2162778", "sellingGeneralAndAdministrative": "988724", "netIncomeFromContinuingOperations": "-1308881" }, "balance": { "goodwill": "0", "inventory": "2107000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "16005383", "longTermDebt": "None", "shortTermDebt": "50000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-14818007", "totalLiabilities": "838656", "otherCurrentAssets": "301177", "totalCurrentAssets": "13805383", "currentLongTermDebt": "50000", "longTermInvestments": "2200000", "shortTermInvestments": "None", "currentNetReceivables": "1266264", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2200000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50000", "totalShareholderEquity": "15166727", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "317310", "totalCurrentLiabilities": "468110", "otherNonCurrentLiabilities": "370546", "totalNonCurrentLiabilities": "370546", "cashAndShortTermInvestments": "10130942", "commonStockSharesOutstanding": "3711713", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10130942", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1308881", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-48200", "operatingCashflow": "-1024092", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8524745", "cashflowFromInvestment": "-1755000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1085900, "cost_of_revenue": 1071600, "gross_profit": 14300, "research_and_development": null, "selling_general_admin": 988724, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 854697, "depreciation_amortisation": -2162778, "ebitda": -974424, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1308081, "tax_provision": 800, "effective_tax_rate": null, "net_income": -1308881, "net_income_continuing_ops": -1308881, "net_income_to_common": -1308881, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10130942, "short_term_investments": null, "net_receivables": 1266264, "inventory": 2107000, "other_current_assets": null, "total_current_assets": 13805383, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2200000, "total_assets": 16005383, "short_term_debt": 50000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 468110, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 370546, "total_liabilities": 838656, "total_debt": 50000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14818007, "total_equity": 15166727, "shares_outstanding": 3711713, "operating_cash_flow": -1024092, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1755000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8524745, "free_cash_flow": -1024092, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "854697", "ebitda": "-974424", "netIncome": "-1308881", "grossProfit": "14300", "depreciation": "None", "totalRevenue": "1085900", "costOfRevenue": "1071600", "interestIncome": "36959", "incomeBeforeTax": "-1308081", "interestExpense": "None", "operatingIncome": "-974424", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "800", "reportedCurrency": "USD", "netInterestIncome": "36959", "nonInterestIncome": "None", "operatingExpenses": "988724", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1071600", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-2162778", "sellingGeneralAndAdministrative": "988724", "netIncomeFromContinuingOperations": "-1308881" }, "balance": { "goodwill": "0", "inventory": "2107000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "16005383", "longTermDebt": "None", "shortTermDebt": "50000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-14818007", "totalLiabilities": "838656", "otherCurrentAssets": "301177", "totalCurrentAssets": "13805383", "currentLongTermDebt": "50000", "longTermInvestments": "2200000", "shortTermInvestments": "None", "currentNetReceivables": "1266264", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2200000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50000", "totalShareholderEquity": "15166727", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "317310", "totalCurrentLiabilities": "468110", "otherNonCurrentLiabilities": "370546", "totalNonCurrentLiabilities": "370546", "cashAndShortTermInvestments": "10130942", "commonStockSharesOutstanding": "3711713", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10130942", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1308881", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-48200", "operatingCashflow": "-1024092", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8524745", "cashflowFromInvestment": "-1755000", "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": "None", "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": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "income_statement": { "revenue": 1086250, "cost_of_revenue": 1102300, "gross_profit": -16050, "ebit": -1560640, "ebitda": -1560640, "pretax_income": -1546288, "tax_provision": null, "net_income": -1546288, "net_income_to_common": -1546288, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4385289, "total_current_assets": 7831565, "total_assets": 8831565, "short_term_debt": 50000, "long_term_debt": null, "total_debt": 50000, "total_liabilities": 880702, "total_equity": 7950863, "shares_outstanding": 3711713, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -594777, "capital_expenditure": 0, "free_cash_flow": -594777, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97195, "ticker_id": 6633, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1560640", "ebitda": "-1560640", "netIncome": "-1546288", "grossProfit": "-16050", "depreciation": "None", "totalRevenue": "1086250", "costOfRevenue": "1102300", "interestIncome": "14549", "incomeBeforeTax": "-1546288", "interestExpense": "None", "operatingIncome": "-1560640", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "14549", "nonInterestIncome": "None", "operatingExpenses": "1544590", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1102300", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21779", "sellingGeneralAndAdministrative": "1544590", "netIncomeFromContinuingOperations": "-1546288" }, "balance": { "goodwill": "0", "inventory": "2058800", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8831565", "longTermDebt": "None", "shortTermDebt": "50000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-13509126", "totalLiabilities": "880702", "otherCurrentAssets": "362376", "totalCurrentAssets": "7831565", "currentLongTermDebt": "50000", "longTermInvestments": "1000000", "shortTermInvestments": "None", "currentNetReceivables": "1025100", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50000", "totalShareholderEquity": "7950863", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "830702", "totalCurrentLiabilities": "880702", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "4385289", "commonStockSharesOutstanding": "3711713", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4385289", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1546288", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-400400", "operatingCashflow": "-594777", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1285250", "cashflowFromInvestment": "-194000", "stockBasedCompensation": "1135200", "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": 1086250, "cost_of_revenue": 1102300, "gross_profit": -16050, "research_and_development": null, "selling_general_admin": 1544590, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1560640, "depreciation_amortisation": 21779, "ebitda": -1560640, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1546288, "tax_provision": null, "effective_tax_rate": null, "net_income": -1546288, "net_income_continuing_ops": -1546288, "net_income_to_common": -1546288, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4385289, "short_term_investments": null, "net_receivables": 1025100, "inventory": 2058800, "other_current_assets": null, "total_current_assets": 7831565, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1000000, "total_assets": 8831565, "short_term_debt": 50000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 880702, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 880702, "total_debt": 50000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13509126, "total_equity": 7950863, "shares_outstanding": 3711713, "operating_cash_flow": -594777, "stock_based_compensation": 1135200, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -194000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1285250, "free_cash_flow": -594777, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1560640", "ebitda": "-1560640", "netIncome": "-1546288", "grossProfit": "-16050", "depreciation": "None", "totalRevenue": "1086250", "costOfRevenue": "1102300", "interestIncome": "14549", "incomeBeforeTax": "-1546288", "interestExpense": "None", "operatingIncome": "-1560640", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "14549", "nonInterestIncome": "None", "operatingExpenses": "1544590", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1102300", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21779", "sellingGeneralAndAdministrative": "1544590", "netIncomeFromContinuingOperations": "-1546288" }, "balance": { "goodwill": "0", "inventory": "2058800", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8831565", "longTermDebt": "None", "shortTermDebt": "50000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-13509126", "totalLiabilities": "880702", "otherCurrentAssets": "362376", "totalCurrentAssets": "7831565", "currentLongTermDebt": "50000", "longTermInvestments": "1000000", "shortTermInvestments": "None", "currentNetReceivables": "1025100", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50000", "totalShareholderEquity": "7950863", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "830702", "totalCurrentLiabilities": "880702", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "4385289", "commonStockSharesOutstanding": "3711713", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4385289", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1546288", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-400400", "operatingCashflow": "-594777", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1285250", "cashflowFromInvestment": "-194000", "stockBasedCompensation": "1135200", "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" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "income_statement": { "revenue": 478100, "cost_of_revenue": 436600, "gross_profit": 41500, "ebit": -3490095, "ebitda": -1369305, "pretax_income": -3501141, "tax_provision": 119356, "net_income": -3620497, "net_income_to_common": -3620497, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3888816, "total_current_assets": 7328850, "total_assets": 7328850, "short_term_debt": 50000, "long_term_debt": null, "total_debt": 50000, "total_liabilities": 252149, "total_equity": 7076701, "shares_outstanding": 2022263, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -578219, "capital_expenditure": 26854, "free_cash_flow": -551365, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97197, "ticker_id": 6633, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3490095", "ebitda": "-1369305", "netIncome": "-3620497", "grossProfit": "41500", "depreciation": "None", "totalRevenue": "478100", "costOfRevenue": "436600", "interestIncome": "None", "incomeBeforeTax": "-3501141", "interestExpense": "11046", "operatingIncome": "-1369305", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "119356", "reportedCurrency": "USD", "netInterestIncome": "11046", "nonInterestIncome": "None", "operatingExpenses": "1410805", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "436600", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2120790", "sellingGeneralAndAdministrative": "1410805", "netIncomeFromContinuingOperations": "-3501141" }, "balance": { "goodwill": "0", "inventory": "1778400", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7328850", "longTermDebt": "None", "shortTermDebt": "50000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-11962838", "totalLiabilities": "252149", "otherCurrentAssets": "463634", "totalCurrentAssets": "7328850", "currentLongTermDebt": "50000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1198000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50000", "totalShareholderEquity": "7076701", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "202149", "totalCurrentLiabilities": "252149", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "3888816", "commonStockSharesOutstanding": "2022263", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3888816", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3353472", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "234600", "operatingCashflow": "-578219", "capitalExpenditures": "26854", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12719", "cashflowFromInvestment": "99701", "stockBasedCompensation": "1041005", "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": "-20209", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 478100, "cost_of_revenue": 436600, "gross_profit": 41500, "research_and_development": null, "selling_general_admin": 1410805, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3490095, "depreciation_amortisation": 2120790, "ebitda": -1369305, "interest_expense": 11046, "interest_income": null, "other_non_operating": null, "pretax_income": -3501141, "tax_provision": 119356, "effective_tax_rate": null, "net_income": -3620497, "net_income_continuing_ops": -3501141, "net_income_to_common": -3620497, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3888816, "short_term_investments": null, "net_receivables": 1198000, "inventory": 1778400, "other_current_assets": null, "total_current_assets": 7328850, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 0, "total_assets": 7328850, "short_term_debt": 50000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 252149, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 252149, "total_debt": 50000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -11962838, "total_equity": 7076701, "shares_outstanding": 2022263, "operating_cash_flow": -578219, "stock_based_compensation": 1041005, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26854, "acquisitions": null, "other_investing": null, "investing_cash_flow": 99701, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12719, "free_cash_flow": -551365, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3490095", "ebitda": "-1369305", "netIncome": "-3620497", "grossProfit": "41500", "depreciation": "None", "totalRevenue": "478100", "costOfRevenue": "436600", "interestIncome": "None", "incomeBeforeTax": "-3501141", "interestExpense": "11046", "operatingIncome": "-1369305", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "119356", "reportedCurrency": "USD", "netInterestIncome": "11046", "nonInterestIncome": "None", "operatingExpenses": "1410805", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "436600", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2120790", "sellingGeneralAndAdministrative": "1410805", "netIncomeFromContinuingOperations": "-3501141" }, "balance": { "goodwill": "0", "inventory": "1778400", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7328850", "longTermDebt": "None", "shortTermDebt": "50000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-11962838", "totalLiabilities": "252149", "otherCurrentAssets": "463634", "totalCurrentAssets": "7328850", "currentLongTermDebt": "50000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1198000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50000", "totalShareholderEquity": "7076701", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "202149", "totalCurrentLiabilities": "252149", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "3888816", "commonStockSharesOutstanding": "2022263", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3888816", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3353472", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "234600", "operatingCashflow": "-578219", "capitalExpenditures": "26854", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12719", "cashflowFromInvestment": "99701", "stockBasedCompensation": "1041005", "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": "-20209", "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": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "income_statement": { "revenue": 196000, "cost_of_revenue": 180000, "gross_profit": 16000, "ebit": -454592, "ebitda": -434383, "pretax_income": -457740, "tax_provision": -1712, "net_income": -603697, "net_income_to_common": -603697, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4804138, "total_current_assets": 7578691, "total_assets": 10699743, "short_term_debt": 106798, "long_term_debt": 45612, "total_debt": 152410, "total_liabilities": 1257616, "total_equity": 9656193, "shares_outstanding": 2022263, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -2531650, "capital_expenditure": 26854, "free_cash_flow": -2504796, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97198, "ticker_id": 6633, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-454592", "ebitda": "-434383", "netIncome": "-603697", "grossProfit": "16000", "depreciation": "None", "totalRevenue": "196000", "costOfRevenue": "180000", "interestIncome": "None", "incomeBeforeTax": "-457740", "interestExpense": "1391", "operatingIncome": "-458106", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1712", "reportedCurrency": "USD", "netInterestIncome": "-1391", "nonInterestIncome": "None", "operatingExpenses": "474106", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20209", "sellingGeneralAndAdministrative": "578578", "netIncomeFromContinuingOperations": "-605409" }, "balance": { "goodwill": "0", "inventory": "2226074", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "10699743", "longTermDebt": "45612", "shortTermDebt": "106798", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8342341", "totalLiabilities": "1257616", "otherCurrentAssets": "548479", "totalCurrentAssets": "7578691", "currentLongTermDebt": "102515", "longTermInvestments": "1400000", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3121052", "currentAccountsPayable": "278972", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "152410", "totalShareholderEquity": "9656193", "capitalLeaseObligations": "4283", "otherCurrentLiabilities": "235974", "totalCurrentLiabilities": "1212004", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "45612", "cashAndShortTermInvestments": "4804138", "commonStockSharesOutstanding": "2022263", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4804138", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-605409", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1893000", "operatingCashflow": "-2531650", "capitalExpenditures": "26854", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7237281", "cashflowFromInvestment": "-1428154", "stockBasedCompensation": "9000", "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": "20209", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 196000, "cost_of_revenue": 180000, "gross_profit": 16000, "research_and_development": null, "selling_general_admin": 578578, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -454592, "depreciation_amortisation": 20209, "ebitda": -434383, "interest_expense": 1391, "interest_income": null, "other_non_operating": null, "pretax_income": -457740, "tax_provision": -1712, "effective_tax_rate": null, "net_income": -603697, "net_income_continuing_ops": -605409, "net_income_to_common": -603697, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4804138, "short_term_investments": null, "net_receivables": 0, "inventory": 2226074, "other_current_assets": null, "total_current_assets": 7578691, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3121052, "total_assets": 10699743, "short_term_debt": 106798, "accounts_payable": 278972, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1212004, "long_term_debt": 45612, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 45612, "total_liabilities": 1257616, "total_debt": 152410, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8342341, "total_equity": 9656193, "shares_outstanding": 2022263, "operating_cash_flow": -2531650, "stock_based_compensation": 9000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26854, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1428154, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7237281, "free_cash_flow": -2504796, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-454592", "ebitda": "-434383", "netIncome": "-603697", "grossProfit": "16000", "depreciation": "None", "totalRevenue": "196000", "costOfRevenue": "180000", "interestIncome": "None", "incomeBeforeTax": "-457740", "interestExpense": "1391", "operatingIncome": "-458106", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1712", "reportedCurrency": "USD", "netInterestIncome": "-1391", "nonInterestIncome": "None", "operatingExpenses": "474106", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20209", "sellingGeneralAndAdministrative": "578578", "netIncomeFromContinuingOperations": "-605409" }, "balance": { "goodwill": "0", "inventory": "2226074", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "10699743", "longTermDebt": "45612", "shortTermDebt": "106798", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8342341", "totalLiabilities": "1257616", "otherCurrentAssets": "548479", "totalCurrentAssets": "7578691", "currentLongTermDebt": "102515", "longTermInvestments": "1400000", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3121052", "currentAccountsPayable": "278972", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "152410", "totalShareholderEquity": "9656193", "capitalLeaseObligations": "4283", "otherCurrentLiabilities": "235974", "totalCurrentLiabilities": "1212004", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "45612", "cashAndShortTermInvestments": "4804138", "commonStockSharesOutstanding": "2022263", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4804138", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-605409", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1893000", "operatingCashflow": "-2531650", "capitalExpenditures": "26854", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7237281", "cashflowFromInvestment": "-1428154", "stockBasedCompensation": "9000", "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": "20209", "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": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "income_statement": { "revenue": 490000, "cost_of_revenue": 5012, "gross_profit": 484988, "ebit": -295367, "ebitda": -180179, "pretax_income": -172318, "tax_provision": null, "net_income": -287152, "net_income_to_common": -287152, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1526661, "total_current_assets": 2288608, "total_assets": 4169337, "short_term_debt": 162134, "long_term_debt": 58948, "total_debt": 221082, "total_liabilities": 1371801, "total_equity": 3009890, "shares_outstanding": 2079775, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -215845, "capital_expenditure": 134829, "free_cash_flow": -81016, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97199, "ticker_id": 6633, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-295367", "ebitda": "-180179", "netIncome": "-287152", "grossProfit": "484988", "depreciation": "None", "totalRevenue": "490000", "costOfRevenue": "5012", "interestIncome": "None", "incomeBeforeTax": "-172318", "interestExpense": "None", "operatingIncome": "-180179", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "6724", "nonInterestIncome": "None", "operatingExpenses": "180179", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5012", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21388", "sellingGeneralAndAdministrative": "758967", "netIncomeFromContinuingOperations": "-289055" }, "balance": { "goodwill": "0", "inventory": "333074", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4169337", "longTermDebt": "58948", "shortTermDebt": "162134", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7738644", "totalLiabilities": "1371801", "otherCurrentAssets": "428873", "totalCurrentAssets": "2288608", "currentLongTermDebt": "101898", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1880729", "currentAccountsPayable": "271507", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "221082", "totalShareholderEquity": "3009890", "capitalLeaseObligations": "60236", "otherCurrentLiabilities": "288952", "totalCurrentLiabilities": "1312853", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "58948", "cashAndShortTermInvestments": "1526661", "commonStockSharesOutstanding": "2079775", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1526661", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-324450", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "5356", "operatingCashflow": "-215845", "capitalExpenditures": "134829", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13568", "cashflowFromInvestment": "-134829", "stockBasedCompensation": "63000", "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": "21388", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 490000, "cost_of_revenue": 5012, "gross_profit": 484988, "research_and_development": null, "selling_general_admin": 758967, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -295367, "depreciation_amortisation": 21388, "ebitda": -180179, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -172318, "tax_provision": null, "effective_tax_rate": null, "net_income": -287152, "net_income_continuing_ops": -289055, "net_income_to_common": -287152, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1526661, "short_term_investments": null, "net_receivables": 0, "inventory": 333074, "other_current_assets": null, "total_current_assets": 2288608, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1880729, "total_assets": 4169337, "short_term_debt": 162134, "accounts_payable": 271507, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1312853, "long_term_debt": 58948, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 58948, "total_liabilities": 1371801, "total_debt": 221082, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7738644, "total_equity": 3009890, "shares_outstanding": 2079775, "operating_cash_flow": -215845, "stock_based_compensation": 63000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 134829, "acquisitions": null, "other_investing": null, "investing_cash_flow": -134829, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13568, "free_cash_flow": -81016, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-295367", "ebitda": "-180179", "netIncome": "-287152", "grossProfit": "484988", "depreciation": "None", "totalRevenue": "490000", "costOfRevenue": "5012", "interestIncome": "None", "incomeBeforeTax": "-172318", "interestExpense": "None", "operatingIncome": "-180179", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "6724", "nonInterestIncome": "None", "operatingExpenses": "180179", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5012", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21388", "sellingGeneralAndAdministrative": "758967", "netIncomeFromContinuingOperations": "-289055" }, "balance": { "goodwill": "0", "inventory": "333074", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4169337", "longTermDebt": "58948", "shortTermDebt": "162134", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7738644", "totalLiabilities": "1371801", "otherCurrentAssets": "428873", "totalCurrentAssets": "2288608", "currentLongTermDebt": "101898", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1880729", "currentAccountsPayable": "271507", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "221082", "totalShareholderEquity": "3009890", "capitalLeaseObligations": "60236", "otherCurrentLiabilities": "288952", "totalCurrentLiabilities": "1312853", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "58948", "cashAndShortTermInvestments": "1526661", "commonStockSharesOutstanding": "2079775", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1526661", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-324450", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "5356", "operatingCashflow": "-215845", "capitalExpenditures": "134829", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13568", "cashflowFromInvestment": "-134829", "stockBasedCompensation": "63000", "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": "21388", "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": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "income_statement": { "revenue": 45682, "cost_of_revenue": 47954, "gross_profit": -2272, "ebit": -188667, "ebitda": -166262, "pretax_income": -169608, "tax_provision": 13816, "net_income": -1064702, "net_income_to_common": -1064702, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1890903, "total_current_assets": 2545681, "total_assets": 4373336, "short_term_debt": 173319, "long_term_debt": 72127, "total_debt": 245446, "total_liabilities": 1358745, "total_equity": 3225042, "shares_outstanding": 2075173, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1731117, "capital_expenditure": 154000, "free_cash_flow": -1577117, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97200, "ticker_id": 6633, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-188667", "ebitda": "-166262", "netIncome": "-1064702", "grossProfit": "-2272", "depreciation": "None", "totalRevenue": "45682", "costOfRevenue": "47954", "interestIncome": "19706", "incomeBeforeTax": "-169608", "interestExpense": "None", "operatingIncome": "-188667", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "13816", "reportedCurrency": "USD", "netInterestIncome": "17784", "nonInterestIncome": "None", "operatingExpenses": "188667", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47954", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22405", "sellingGeneralAndAdministrative": "1032165", "netIncomeFromContinuingOperations": "-1050881" }, "balance": { "goodwill": "None", "inventory": "338430", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4373336", "longTermDebt": "72127", "shortTermDebt": "173319", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7451492", "totalLiabilities": "1358745", "otherCurrentAssets": "240738", "totalCurrentAssets": "2545681", "currentLongTermDebt": "101287", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75610", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1827655", "currentAccountsPayable": "381707", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "252992", "totalShareholderEquity": "3225042", "capitalLeaseObligations": "79578", "otherCurrentLiabilities": "118784", "totalCurrentLiabilities": "1279072", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "79673", "cashAndShortTermInvestments": "1890903", "commonStockSharesOutstanding": "2075173", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1890903", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1064702", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "22423", "operatingCashflow": "-1731117", "capitalExpenditures": "154000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-280420", "cashflowFromInvestment": "-143000", "stockBasedCompensation": "20833", "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": "22405", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45682, "cost_of_revenue": 47954, "gross_profit": -2272, "research_and_development": null, "selling_general_admin": 1032165, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -188667, "depreciation_amortisation": 22405, "ebitda": -166262, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -169608, "tax_provision": 13816, "effective_tax_rate": null, "net_income": -1064702, "net_income_continuing_ops": -1050881, "net_income_to_common": -1064702, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1890903, "short_term_investments": null, "net_receivables": 75610, "inventory": 338430, "other_current_assets": null, "total_current_assets": 2545681, "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": 1827655, "total_assets": 4373336, "short_term_debt": 173319, "accounts_payable": 381707, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1279072, "long_term_debt": 72127, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 79673, "total_liabilities": 1358745, "total_debt": 245446, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7451492, "total_equity": 3225042, "shares_outstanding": 2075173, "operating_cash_flow": -1731117, "stock_based_compensation": 20833, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 154000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -143000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -280420, "free_cash_flow": -1577117, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-188667", "ebitda": "-166262", "netIncome": "-1064702", "grossProfit": "-2272", "depreciation": "None", "totalRevenue": "45682", "costOfRevenue": "47954", "interestIncome": "19706", "incomeBeforeTax": "-169608", "interestExpense": "None", "operatingIncome": "-188667", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "13816", "reportedCurrency": "USD", "netInterestIncome": "17784", "nonInterestIncome": "None", "operatingExpenses": "188667", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47954", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22405", "sellingGeneralAndAdministrative": "1032165", "netIncomeFromContinuingOperations": "-1050881" }, "balance": { "goodwill": "None", "inventory": "338430", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4373336", "longTermDebt": "72127", "shortTermDebt": "173319", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7451492", "totalLiabilities": "1358745", "otherCurrentAssets": "240738", "totalCurrentAssets": "2545681", "currentLongTermDebt": "101287", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75610", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1827655", "currentAccountsPayable": "381707", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "252992", "totalShareholderEquity": "3225042", "capitalLeaseObligations": "79578", "otherCurrentLiabilities": "118784", "totalCurrentLiabilities": "1279072", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "79673", "cashAndShortTermInvestments": "1890903", "commonStockSharesOutstanding": "2075173", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1890903", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1064702", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "22423", "operatingCashflow": "-1731117", "capitalExpenditures": "154000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-280420", "cashflowFromInvestment": "-143000", "stockBasedCompensation": "20833", "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": "22405", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "income_statement": { "revenue": 183196, "cost_of_revenue": 231254, "gross_profit": -48058, "ebit": -1150256, "ebitda": -276427, "pretax_income": -74595, "tax_provision": -33473, "net_income": -1060457, "net_income_to_common": -1060457, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4045442, "total_current_assets": 5370136, "total_assets": 7142346, "short_term_debt": 766186, "long_term_debt": 85150, "total_debt": 851336, "total_liabilities": 3076874, "total_equity": 4289744, "shares_outstanding": 2075173, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2933253, "capital_expenditure": 216346, "free_cash_flow": -2716907, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97202, "ticker_id": 6633, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1150256", "ebitda": "-276427", "netIncome": "-1060457", "grossProfit": "-48058", "depreciation": "None", "totalRevenue": "183196", "costOfRevenue": "231254", "interestIncome": "None", "incomeBeforeTax": "-74595", "interestExpense": "None", "operatingIncome": "-276427", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-33473", "reportedCurrency": "USD", "netInterestIncome": "58168", "nonInterestIncome": "None", "operatingExpenses": "276427", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231254", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22263", "sellingGeneralAndAdministrative": "1102198", "netIncomeFromContinuingOperations": "-1093927" }, "balance": { "goodwill": "None", "inventory": "360853", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7142346", "longTermDebt": "85150", "shortTermDebt": "766186", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6386790", "totalLiabilities": "3076874", "otherCurrentAssets": "523841", "totalCurrentAssets": "5370136", "currentLongTermDebt": "100684", "longTermInvestments": "None", "shortTermInvestments": "440000", "currentNetReceivables": "1", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1772210", "currentAccountsPayable": "851528", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "873251", "totalShareholderEquity": "4289744", "capitalLeaseObligations": "687417", "otherCurrentLiabilities": "712285", "totalCurrentLiabilities": "2969809", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "107064", "cashAndShortTermInvestments": "4045442", "commonStockSharesOutstanding": "2075173", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4045442", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1044711", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "28058", "operatingCashflow": "-2933253", "capitalExpenditures": "216346", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-482229", "cashflowFromInvestment": "-216346", "stockBasedCompensation": "31250", "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": "22263", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 183196, "cost_of_revenue": 231254, "gross_profit": -48058, "research_and_development": null, "selling_general_admin": 1102198, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1150256, "depreciation_amortisation": 22263, "ebitda": -276427, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -74595, "tax_provision": -33473, "effective_tax_rate": null, "net_income": -1060457, "net_income_continuing_ops": -1093927, "net_income_to_common": -1060457, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4045442, "short_term_investments": 440000, "net_receivables": 1, "inventory": 360853, "other_current_assets": null, "total_current_assets": 5370136, "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": 1772210, "total_assets": 7142346, "short_term_debt": 766186, "accounts_payable": 851528, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2969809, "long_term_debt": 85150, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 107064, "total_liabilities": 3076874, "total_debt": 851336, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6386790, "total_equity": 4289744, "shares_outstanding": 2075173, "operating_cash_flow": -2933253, "stock_based_compensation": 31250, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 216346, "acquisitions": null, "other_investing": null, "investing_cash_flow": -216346, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -482229, "free_cash_flow": -2716907, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1150256", "ebitda": "-276427", "netIncome": "-1060457", "grossProfit": "-48058", "depreciation": "None", "totalRevenue": "183196", "costOfRevenue": "231254", "interestIncome": "None", "incomeBeforeTax": "-74595", "interestExpense": "None", "operatingIncome": "-276427", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-33473", "reportedCurrency": "USD", "netInterestIncome": "58168", "nonInterestIncome": "None", "operatingExpenses": "276427", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231254", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22263", "sellingGeneralAndAdministrative": "1102198", "netIncomeFromContinuingOperations": "-1093927" }, "balance": { "goodwill": "None", "inventory": "360853", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7142346", "longTermDebt": "85150", "shortTermDebt": "766186", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6386790", "totalLiabilities": "3076874", "otherCurrentAssets": "523841", "totalCurrentAssets": "5370136", "currentLongTermDebt": "100684", "longTermInvestments": "None", "shortTermInvestments": "440000", "currentNetReceivables": "1", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1772210", "currentAccountsPayable": "851528", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "873251", "totalShareholderEquity": "4289744", "capitalLeaseObligations": "687417", "otherCurrentLiabilities": "712285", "totalCurrentLiabilities": "2969809", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "107064", "cashAndShortTermInvestments": "4045442", "commonStockSharesOutstanding": "2075173", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4045442", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1044711", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "28058", "operatingCashflow": "-2933253", "capitalExpenditures": "216346", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-482229", "cashflowFromInvestment": "-216346", "stockBasedCompensation": "31250", "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": "22263", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "income_statement": { "revenue": 166617, "cost_of_revenue": 190677, "gross_profit": -24060, "ebit": -809835, "ebitda": -788775, "pretax_income": -816464, "tax_provision": 800, "net_income": -801518, "net_income_to_common": -801518, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7677270, "total_current_assets": 8287436, "total_assets": 9632800, "short_term_debt": 794499, "long_term_debt": 98127, "total_debt": 892626, "total_liabilities": 4534116, "total_equity": 5363201, "shares_outstanding": 1860499, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -195197, "capital_expenditure": 54452, "free_cash_flow": -140745, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97203, "ticker_id": 6633, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-809835", "ebitda": "-788775", "netIncome": "-801518", "grossProfit": "-24060", "depreciation": "None", "totalRevenue": "166617", "costOfRevenue": "190677", "interestIncome": "None", "incomeBeforeTax": "-816464", "interestExpense": "6629", "operatingIncome": "-809596", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "800", "reportedCurrency": "USD", "netInterestIncome": "-6629", "nonInterestIncome": "None", "operatingExpenses": "785536", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190677", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21060", "sellingGeneralAndAdministrative": "785536", "netIncomeFromContinuingOperations": "-817264" }, "balance": { "goodwill": "None", "inventory": "476128", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9632800", "longTermDebt": "98127", "shortTermDebt": "794499", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5326333", "totalLiabilities": "4534116", "otherCurrentAssets": "63603", "totalCurrentAssets": "8287436", "currentLongTermDebt": "556936", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70435", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1345364", "currentAccountsPayable": "1432114", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1121921", "totalShareholderEquity": "5363201", "capitalLeaseObligations": "466858", "otherCurrentLiabilities": "960556", "totalCurrentLiabilities": "4206694", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "327422", "cashAndShortTermInvestments": "7677270", "commonStockSharesOutstanding": "1860499", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7677270", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-801518", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5382", "operatingCashflow": "-195197", "capitalExpenditures": "54452", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7920452", "cashflowFromInvestment": "-52883", "stockBasedCompensation": "31250", "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": "21060", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 166617, "cost_of_revenue": 190677, "gross_profit": -24060, "research_and_development": null, "selling_general_admin": 785536, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -809835, "depreciation_amortisation": 21060, "ebitda": -788775, "interest_expense": 6629, "interest_income": null, "other_non_operating": null, "pretax_income": -816464, "tax_provision": 800, "effective_tax_rate": null, "net_income": -801518, "net_income_continuing_ops": -817264, "net_income_to_common": -801518, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7677270, "short_term_investments": null, "net_receivables": 70435, "inventory": 476128, "other_current_assets": null, "total_current_assets": 8287436, "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": 1345364, "total_assets": 9632800, "short_term_debt": 794499, "accounts_payable": 1432114, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4206694, "long_term_debt": 98127, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 327422, "total_liabilities": 4534116, "total_debt": 892626, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5326333, "total_equity": 5363201, "shares_outstanding": 1860499, "operating_cash_flow": -195197, "stock_based_compensation": 31250, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54452, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52883, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7920452, "free_cash_flow": -140745, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-809835", "ebitda": "-788775", "netIncome": "-801518", "grossProfit": "-24060", "depreciation": "None", "totalRevenue": "166617", "costOfRevenue": "190677", "interestIncome": "None", "incomeBeforeTax": "-816464", "interestExpense": "6629", "operatingIncome": "-809596", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "800", "reportedCurrency": "USD", "netInterestIncome": "-6629", "nonInterestIncome": "None", "operatingExpenses": "785536", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190677", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21060", "sellingGeneralAndAdministrative": "785536", "netIncomeFromContinuingOperations": "-817264" }, "balance": { "goodwill": "None", "inventory": "476128", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9632800", "longTermDebt": "98127", "shortTermDebt": "794499", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5326333", "totalLiabilities": "4534116", "otherCurrentAssets": "63603", "totalCurrentAssets": "8287436", "currentLongTermDebt": "556936", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70435", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1345364", "currentAccountsPayable": "1432114", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1121921", "totalShareholderEquity": "5363201", "capitalLeaseObligations": "466858", "otherCurrentLiabilities": "960556", "totalCurrentLiabilities": "4206694", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "327422", "cashAndShortTermInvestments": "7677270", "commonStockSharesOutstanding": "1860499", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7677270", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-801518", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5382", "operatingCashflow": "-195197", "capitalExpenditures": "54452", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7920452", "cashflowFromInvestment": "-52883", "stockBasedCompensation": "31250", "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": "21060", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "income_statement": { "revenue": 298075, "cost_of_revenue": 801495, "gross_profit": -503420, "ebit": -1030804, "ebitda": -1011914, "pretax_income": -1051476, "tax_provision": -19870, "net_income": -1031611, "net_income_to_common": -1031611, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4898, "total_current_assets": 1188858, "total_assets": 2545762, "short_term_debt": 1051670, "long_term_debt": 110846, "total_debt": 1162516, "total_liabilities": 4489348, "total_equity": -1694815, "shares_outstanding": 1825278, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -159474, "capital_expenditure": 17999, "free_cash_flow": -141475, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97204, "ticker_id": 6633, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1030804", "ebitda": "-1011914", "netIncome": "-1031611", "grossProfit": "-503420", "depreciation": "None", "totalRevenue": "298075", "costOfRevenue": "801495", "interestIncome": "None", "incomeBeforeTax": "-1051476", "interestExpense": "20672", "operatingIncome": "-1066156", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-19870", "reportedCurrency": "USD", "netInterestIncome": "-20672", "nonInterestIncome": "None", "operatingExpenses": "562736", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "801495", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18890", "sellingGeneralAndAdministrative": "562736", "netIncomeFromContinuingOperations": "-1051476" }, "balance": { "goodwill": "None", "inventory": "394293", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2545762", "longTermDebt": "110846", "shortTermDebt": "1051670", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4524815", "totalLiabilities": "4489348", "otherCurrentAssets": "719232", "totalCurrentAssets": "1188858", "currentLongTermDebt": "1343765", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70435", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1356904", "currentAccountsPayable": "1316651", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1438333", "totalShareholderEquity": "-1694815", "capitalLeaseObligations": "488094", "otherCurrentLiabilities": "596536", "totalCurrentLiabilities": "4102685", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "386663", "cashAndShortTermInvestments": "4898", "commonStockSharesOutstanding": "1825278", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4898", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1051476", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "571801", "operatingCashflow": "-159474", "capitalExpenditures": "17999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69014", "cashflowFromInvestment": "-17999", "stockBasedCompensation": "31250", "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": "18890", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 298075, "cost_of_revenue": 801495, "gross_profit": -503420, "research_and_development": null, "selling_general_admin": 562736, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1030804, "depreciation_amortisation": 18890, "ebitda": -1011914, "interest_expense": 20672, "interest_income": null, "other_non_operating": null, "pretax_income": -1051476, "tax_provision": -19870, "effective_tax_rate": null, "net_income": -1031611, "net_income_continuing_ops": -1051476, "net_income_to_common": -1031611, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4898, "short_term_investments": null, "net_receivables": 70435, "inventory": 394293, "other_current_assets": null, "total_current_assets": 1188858, "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": 1356904, "total_assets": 2545762, "short_term_debt": 1051670, "accounts_payable": 1316651, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4102685, "long_term_debt": 110846, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 386663, "total_liabilities": 4489348, "total_debt": 1162516, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4524815, "total_equity": -1694815, "shares_outstanding": 1825278, "operating_cash_flow": -159474, "stock_based_compensation": 31250, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 69014, "free_cash_flow": -141475, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1030804", "ebitda": "-1011914", "netIncome": "-1031611", "grossProfit": "-503420", "depreciation": "None", "totalRevenue": "298075", "costOfRevenue": "801495", "interestIncome": "None", "incomeBeforeTax": "-1051476", "interestExpense": "20672", "operatingIncome": "-1066156", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-19870", "reportedCurrency": "USD", "netInterestIncome": "-20672", "nonInterestIncome": "None", "operatingExpenses": "562736", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "801495", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18890", "sellingGeneralAndAdministrative": "562736", "netIncomeFromContinuingOperations": "-1051476" }, "balance": { "goodwill": "None", "inventory": "394293", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2545762", "longTermDebt": "110846", "shortTermDebt": "1051670", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4524815", "totalLiabilities": "4489348", "otherCurrentAssets": "719232", "totalCurrentAssets": "1188858", "currentLongTermDebt": "1343765", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70435", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1356904", "currentAccountsPayable": "1316651", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1438333", "totalShareholderEquity": "-1694815", "capitalLeaseObligations": "488094", "otherCurrentLiabilities": "596536", "totalCurrentLiabilities": "4102685", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "386663", "cashAndShortTermInvestments": "4898", "commonStockSharesOutstanding": "1825278", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4898", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1051476", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "571801", "operatingCashflow": "-159474", "capitalExpenditures": "17999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69014", "cashflowFromInvestment": "-17999", "stockBasedCompensation": "31250", "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": "18890", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "income_statement": { "revenue": 104058, "cost_of_revenue": 121650, "gross_profit": -17592, "ebit": -626447, "ebitda": -608683, "pretax_income": -1511805, "tax_provision": -30286, "net_income": -1466781, "net_income_to_common": -1466781, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 113357, "total_current_assets": 1836247, "total_assets": 3115156, "short_term_debt": 1382254, "long_term_debt": 123414, "total_debt": 1505668, "total_liabilities": 4007266, "total_equity": -663204, "shares_outstanding": 1822245, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -392544, "capital_expenditure": 1, "free_cash_flow": -392543, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97205, "ticker_id": 6633, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:28:55.005031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-626447", "ebitda": "-608683", "netIncome": "-1466781", "grossProfit": "-17592", "depreciation": "None", "totalRevenue": "104058", "costOfRevenue": "121650", "interestIncome": "None", "incomeBeforeTax": "-1511805", "interestExpense": "16368", "operatingIncome": "-1493807", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-30286", "reportedCurrency": "USD", "netInterestIncome": "-16368", "nonInterestIncome": "None", "operatingExpenses": "1476215", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121650", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17764", "sellingGeneralAndAdministrative": "608855", "netIncomeFromContinuingOperations": "-1511805" }, "balance": { "goodwill": "None", "inventory": "966094", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3115156", "longTermDebt": "123414", "shortTermDebt": "1382254", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3493204", "totalLiabilities": "4007266", "otherCurrentAssets": "561066", "totalCurrentAssets": "1836247", "currentLongTermDebt": "1262183", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195730", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1278909", "currentAccountsPayable": "1252342", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1764021", "totalShareholderEquity": "-663204", "capitalLeaseObligations": "378424", "otherCurrentLiabilities": "129620", "totalCurrentLiabilities": "3625499", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "381767", "cashAndShortTermInvestments": "113357", "commonStockSharesOutstanding": "1822245", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "113357", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1466781", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-233767", "operatingCashflow": "-392544", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "340609", "cashflowFromInvestment": "None", "stockBasedCompensation": "10417", "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": "17764", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 104058, "cost_of_revenue": 121650, "gross_profit": -17592, "research_and_development": null, "selling_general_admin": 608855, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -626447, "depreciation_amortisation": 17764, "ebitda": -608683, "interest_expense": 16368, "interest_income": null, "other_non_operating": null, "pretax_income": -1511805, "tax_provision": -30286, "effective_tax_rate": null, "net_income": -1466781, "net_income_continuing_ops": -1511805, "net_income_to_common": -1466781, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 113357, "short_term_investments": null, "net_receivables": 195730, "inventory": 966094, "other_current_assets": null, "total_current_assets": 1836247, "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": 1278909, "total_assets": 3115156, "short_term_debt": 1382254, "accounts_payable": 1252342, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3625499, "long_term_debt": 123414, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 381767, "total_liabilities": 4007266, "total_debt": 1505668, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3493204, "total_equity": -663204, "shares_outstanding": 1822245, "operating_cash_flow": -392544, "stock_based_compensation": 10417, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1, "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": 340609, "free_cash_flow": -392543, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-626447", "ebitda": "-608683", "netIncome": "-1466781", "grossProfit": "-17592", "depreciation": "None", "totalRevenue": "104058", "costOfRevenue": "121650", "interestIncome": "None", "incomeBeforeTax": "-1511805", "interestExpense": "16368", "operatingIncome": "-1493807", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-30286", "reportedCurrency": "USD", "netInterestIncome": "-16368", "nonInterestIncome": "None", "operatingExpenses": "1476215", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121650", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17764", "sellingGeneralAndAdministrative": "608855", "netIncomeFromContinuingOperations": "-1511805" }, "balance": { "goodwill": "None", "inventory": "966094", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3115156", "longTermDebt": "123414", "shortTermDebt": "1382254", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3493204", "totalLiabilities": "4007266", "otherCurrentAssets": "561066", "totalCurrentAssets": "1836247", "currentLongTermDebt": "1262183", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195730", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1278909", "currentAccountsPayable": "1252342", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1764021", "totalShareholderEquity": "-663204", "capitalLeaseObligations": "378424", "otherCurrentLiabilities": "129620", "totalCurrentLiabilities": "3625499", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "381767", "cashAndShortTermInvestments": "113357", "commonStockSharesOutstanding": "1822245", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "113357", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1466781", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-233767", "operatingCashflow": "-392544", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "340609", "cashflowFromInvestment": "None", "stockBasedCompensation": "10417", "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": "17764", "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": 5, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-06-30" }, "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" ] } } }