{ "ticker": { "uuid": "713a9946-d527-4b88-9a4e-75e6e04c5542", "symbol": "HKPD", "name": "Hong Kong Pharma Digital Technology Holdings Limited Ordinary shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Distribution", "page_url": "https://sharemaestro.com/factors/ticker/713a9946-d527-4b88-9a4e-75e6e04c5542/", "api_url": "https://sharemaestro.com/factors/api/tickers/713a9946-d527-4b88-9a4e-75e6e04c5542/" }, "ticker_metadata": { "id": 6434, "uuid": "713a9946-d527-4b88-9a4e-75e6e04c5542", "symbol": "HKPD", "name": "Hong Kong Pharma Digital Technology Holdings Limited Ordinary shares", "asset_type": "equity", "market_cap": 12337500, "stock_exchange_id": 2, "industry": "Medical Distribution", "sector": "Healthcare", "description": "Hong Kong Pharma Digital Technology Holdings Limited operates at the forefront of biotechnology and digital healthcare, dedicated to enhancing patient outcomes through innovative pharmaceutical services. The company leverages advanced digital solutions and data analytics to optimize drug development and improve operational efficiencies, establishing itself as a vital participant in the rapidly evolving healthcare landscape. With a strong emphasis on health technology advancement and strategic partnerships, Hong Kong Pharma is strategically positioned to address both domestic and global market needs while driving innovation within its service portfolio.", "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": "713a9946-d527-4b88-9a4e-75e6e04c5542", "symbol": "HKPD", "name": "Hong Kong Pharma Digital Technology Holdings Limited Ordinary shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Distribution", "page_url": "https://sharemaestro.com/factors/ticker/713a9946-d527-4b88-9a4e-75e6e04c5542/", "api_url": "https://sharemaestro.com/factors/api/tickers/713a9946-d527-4b88-9a4e-75e6e04c5542/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.55, "value": 0.51, "quality": 0.5, "momentum": 0.51, "coverage": 0.879, "confidence": 0.786, "delta": null }, "headline_factors": { "price": 0.49, "market_cap": 5442800, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1992, "shareholder_yield": 0, "roe": -0.0053, "piotroski_f_score": 4, "momentum_12_1": -0.6542, "volatility_252d": 0.829 }, "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": "2025-03-31", "financials_age_days": 433, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:12.325772+00:00", "batch_id": "" }, "size": { "price_close": 0.4948, "market_cap": 5442800, "market_cap_usd": 5442800, "enterprise_value": 6060294, "shares_outstanding": 11000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.0582, "ptbv_ratio": 1.0771, "ps_ratio": 0.2679, "pcf_ratio": 9.562, "pfcf_ratio": 7.5156, "ev_ebitda": 5.0203, "ev_ebit": 45.3008, "ev_sales": 0.2983, "ev_fcf": 8.3682, "earnings_yield": null, "fcf_yield": 0.1195, "price_to_sales": 0.2679, "price_to_book": 1.0582, "price_to_cashflow": 9.562, "ebitda_to_ev": 0.1992, "sales_yield": 3.352 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1189, "operating_margin": 0.0066, "net_margin": -0.0013, "ebitda_margin": 0.0594, "fcf_margin": 0.0357, "roe": -0.0053, "roa": -0.0028, "roic": 0.0174, "roc_greenblatt": null, "asset_turnover": 2.1086, "cash_conversion": -26.7668, "accruals_ratio": -0.0619, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": 3.849, "earnings_stability_5y": 7.6681, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2507, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.873, "net_debt_to_ebitda": 0.5115, "debt_to_assets": 0.0839, "interest_coverage": 1.3697, "current_ratio": 2.927, "quick_ratio": 2.7309, "net_debt": 617494, "local_beta": -0.0018, "volatility_252d": 0.829, "volatility_60d": 1.5358, "max_drawdown_12m": -0.6787, "risk_adjusted_momentum": -0.7892 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.1534, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.205, "price_return_3m": -0.2385, "price_return_6m": -0.3657, "price_return_9m": -0.5911, "price_return_12m": -0.7251, "price_return_12m_ex1m": -0.6542, "momentum_6m": -0.3657, "momentum_12m": -0.7251, "momentum_12_1": -0.6542, "distance_from_52w_high": -0.6787, "distance_from_52w_low": 0, "relative_strength": -0.8831 }, "raw_ttm": { "revenue_ttm": 20313818, "gross_profit_ttm": 2415159, "ebit_ttm": 133779, "ebitda_ttm": 1207150, "net_income_ttm": -27056, "eps_diluted_ttm": -0.0025, "operating_cash_flow_ttm": 569214, "capital_expenditure_ttm": 154988, "fcf_ttm": 724202, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 97667, "cash_and_equivalents": 190912, "total_current_assets": 8857532, "total_current_liabilities": 3026121, "net_ppe": null, "total_assets": 9633830, "total_debt": 808406, "total_equity": 5143431, "net_working_capital": 6448905, "book_value_per_share": 0.4676, "retained_earnings": 1657787, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5053213, "tangible_book_per_share": 0.4594 }, "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": 49, "quality_composite": 50, "momentum_composite": 49, "growth_composite": 49, "yield_composite": 49, "svqf_composite": 51, "vc1_composite": 49, "vc2_composite": 49, "vc3_composite": 49, "trending_value_composite": null, "overall_composite": 45, "quality_value_composite": 0.505, "os_score": 0.55, "value_percentile": 0.51, "quality_percentile": 0.5, "momentum_percentile": 0.51, "factor_coverage": 0.879, "signal_confidence": 0.786, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 63, "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": 1439, "ticker_id": 6434, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-03-31", "financials_age_days": 433, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:12.325772+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.4948, "market_cap": 5442800, "market_cap_usd": 5442800, "enterprise_value": 6060294, "shares_outstanding": 11000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.05820414, "ptbv_ratio": 1.07709689, "ps_ratio": 0.26793585, "pcf_ratio": 9.56195737, "pfcf_ratio": 7.51558267, "ev_ebitda": 5.02033219, "ev_ebit": 45.30078712, "ev_sales": 0.29833358, "ev_fcf": 8.36823704, "earnings_yield": null, "fcf_yield": 0.11949948, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.11889242, "operating_margin": 0.00658562, "net_margin": -0.0013319, "ebitda_margin": 0.05942507, "fcf_margin": 0.03565071, "roe": -0.0052603, "roa": -0.00280844, "roic": 0.01741634, "roc_greenblatt": null, "asset_turnover": 2.10859212, "cash_conversion": -26.76678001, "accruals_ratio": -0.06189335, "sbc_to_revenue": null, "debt_to_equity": 0.87303572, "net_debt_to_ebitda": 0.51153046, "debt_to_assets": 0.08391325, "interest_coverage": 1.36974618, "current_ratio": 2.92702506, "quick_ratio": 2.73094136, "net_debt": 617494, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.15337569, "piotroski_f_score": 4, "altman_z_score": 3.84895381, "earnings_stability_5y": 7.668102, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.20501285, "price_return_3m": -0.23853493, "price_return_6m": -0.36572234, "price_return_9m": -0.59107438, "price_return_12m": -0.72511111, "price_return_12m_ex1m": -0.65422222, "distance_from_52w_high": -0.6787013, "distance_from_52w_low": 0, "relative_strength": -0.88305216, "local_beta": -0.0018, "volatility_252d": 0.828983, "volatility_60d": 1.535833, "max_drawdown_12m": -0.6787013, "revenue_ttm": 20313818, "gross_profit_ttm": 2415159, "ebit_ttm": 133779, "ebitda_ttm": 1207150, "net_income_ttm": -27056, "eps_diluted_ttm": -0.00245964, "operating_cash_flow_ttm": 569214, "capital_expenditure_ttm": 154988, "fcf_ttm": 724202, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 97667, "cash_and_equivalents": 190912, "total_current_assets": 8857532, "total_current_liabilities": 3026121, "net_ppe": null, "total_assets": 9633830, "total_debt": 808406, "total_equity": 5143431, "net_working_capital": 6448905, "book_value_per_share": 0.46758464, "retained_earnings": 1657787, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5053213, "tangible_book_per_share": 0.459383, "universe_ticker_count": null, "sector": "Healthcare", "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": 49, "quality_composite": 50, "momentum_composite": 49, "growth_composite": 49, "yield_composite": 49, "svqf_composite": 51, "vc1_composite": 49, "vc2_composite": 49, "vc3_composite": 49, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 63, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.49, "os": 0.55, "value": 0.51, "quality": 0.5, "momentum": 0.51, "confidence": 0.786, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0053, "momentum_12_1": -0.6542, "complete_fields": { "id": 1439, "ticker_id": 6434, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-03-31", "financials_age_days": 433, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:12.325772+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.4948, "market_cap": 5442800, "market_cap_usd": 5442800, "enterprise_value": 6060294, "shares_outstanding": 11000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.05820414, "ptbv_ratio": 1.07709689, "ps_ratio": 0.26793585, "pcf_ratio": 9.56195737, "pfcf_ratio": 7.51558267, "ev_ebitda": 5.02033219, "ev_ebit": 45.30078712, "ev_sales": 0.29833358, "ev_fcf": 8.36823704, "earnings_yield": null, "fcf_yield": 0.11949948, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.11889242, "operating_margin": 0.00658562, "net_margin": -0.0013319, "ebitda_margin": 0.05942507, "fcf_margin": 0.03565071, "roe": -0.0052603, "roa": -0.00280844, "roic": 0.01741634, "roc_greenblatt": null, "asset_turnover": 2.10859212, "cash_conversion": -26.76678001, "accruals_ratio": -0.06189335, "sbc_to_revenue": null, "debt_to_equity": 0.87303572, "net_debt_to_ebitda": 0.51153046, "debt_to_assets": 0.08391325, "interest_coverage": 1.36974618, "current_ratio": 2.92702506, "quick_ratio": 2.73094136, "net_debt": 617494, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.15337569, "piotroski_f_score": 4, "altman_z_score": 3.84895381, "earnings_stability_5y": 7.668102, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.20501285, "price_return_3m": -0.23853493, "price_return_6m": -0.36572234, "price_return_9m": -0.59107438, "price_return_12m": -0.72511111, "price_return_12m_ex1m": -0.65422222, "distance_from_52w_high": -0.6787013, "distance_from_52w_low": 0, "relative_strength": -0.88305216, "local_beta": -0.0018, "volatility_252d": 0.828983, "volatility_60d": 1.535833, "max_drawdown_12m": -0.6787013, "revenue_ttm": 20313818, "gross_profit_ttm": 2415159, "ebit_ttm": 133779, "ebitda_ttm": 1207150, "net_income_ttm": -27056, "eps_diluted_ttm": -0.00245964, "operating_cash_flow_ttm": 569214, "capital_expenditure_ttm": 154988, "fcf_ttm": 724202, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 97667, "cash_and_equivalents": 190912, "total_current_assets": 8857532, "total_current_liabilities": 3026121, "net_ppe": null, "total_assets": 9633830, "total_debt": 808406, "total_equity": 5143431, "net_working_capital": 6448905, "book_value_per_share": 0.46758464, "retained_earnings": 1657787, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5053213, "tangible_book_per_share": 0.459383, "universe_ticker_count": null, "sector": "Healthcare", "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": 49, "quality_composite": 50, "momentum_composite": 49, "growth_composite": 49, "yield_composite": 49, "svqf_composite": 51, "vc1_composite": 49, "vc2_composite": 49, "vc3_composite": 49, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 63, "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": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:22.218481+00:00", "is_restated": false, "income_statement": { "revenue": 20313818, "cost_of_revenue": 17898659, "gross_profit": 2415159, "ebit": 133779, "ebitda": 1207150, "pretax_income": 36112, "tax_provision": 63168, "net_income": -27056, "net_income_to_common": -27056, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 748721, "total_current_assets": 8727105, "total_assets": 9417276, "short_term_debt": 864661, "long_term_debt": 1503797, "total_debt": 2368458, "total_liabilities": 4427507, "total_equity": 4989769, "shares_outstanding": 10205479, "goodwill_and_intangibles": 96437 }, "cash_flow": { "operating_cash_flow": 569214, "capital_expenditure": 154988, "free_cash_flow": 724202, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88719, "ticker_id": 6434, "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:22.218481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "133779", "ebitda": "1207150", "netIncome": "-27056", "grossProfit": "2415159", "depreciation": "None", "totalRevenue": "20313818", "costOfRevenue": "17898659", "interestIncome": "1741", "incomeBeforeTax": "36112", "interestExpense": "97667", "operatingIncome": "132038", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "63168", "reportedCurrency": "USD", "netInterestIncome": "-95926", "nonInterestIncome": "None", "operatingExpenses": "2283121", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17898659", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1073371", "sellingGeneralAndAdministrative": "2215859", "netIncomeFromContinuingOperations": "-27056" }, "balance": { "goodwill": "None", "inventory": "559982", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "9417276", "longTermDebt": "1503797", "shortTermDebt": "864661", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "96437", "reportedCurrency": "USD", "retainedEarnings": "1504052", "totalLiabilities": "4427507", "otherCurrentAssets": "448312", "totalCurrentAssets": "8727105", "currentLongTermDebt": "371558", "longTermInvestments": "None", "shortTermInvestments": "2256830", "currentNetReceivables": "4713260", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "690171", "currentAccountsPayable": "1727809", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2374870", "totalShareholderEquity": "4989769", "capitalLeaseObligations": "499515", "otherCurrentLiabilities": "95263", "totalCurrentLiabilities": "2917298", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1510209", "cashAndShortTermInvestments": "748721", "commonStockSharesOutstanding": "10205479", "intangibleAssetsExcludingGoodwill": "96437", "cashAndCashEquivalentsAtCarryingValue": "748721", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27056", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "378199", "operatingCashflow": "569214", "capitalExpenditures": "154988", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1995114", "cashflowFromInvestment": "-2454963", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1073371", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20313818, "cost_of_revenue": 17898659, "gross_profit": 2415159, "research_and_development": null, "selling_general_admin": 2215859, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 133779, "depreciation_amortisation": 1073371, "ebitda": 1207150, "interest_expense": 97667, "interest_income": null, "other_non_operating": null, "pretax_income": 36112, "tax_provision": 63168, "effective_tax_rate": null, "net_income": -27056, "net_income_continuing_ops": -27056, "net_income_to_common": -27056, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 748721, "short_term_investments": 2256830, "net_receivables": 4713260, "inventory": 559982, "other_current_assets": null, "total_current_assets": 8727105, "net_ppe": null, "goodwill": null, "intangible_assets": 96437, "goodwill_and_intangibles": 96437, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 690171, "total_assets": 9417276, "short_term_debt": 864661, "accounts_payable": 1727809, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2917298, "long_term_debt": 1503797, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1510209, "total_liabilities": 4427507, "total_debt": 2368458, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1504052, "total_equity": 4989769, "shares_outstanding": 10205479, "operating_cash_flow": 569214, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 154988, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2454963, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1995114, "free_cash_flow": 724202, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "133779", "ebitda": "1207150", "netIncome": "-27056", "grossProfit": "2415159", "depreciation": "None", "totalRevenue": "20313818", "costOfRevenue": "17898659", "interestIncome": "1741", "incomeBeforeTax": "36112", "interestExpense": "97667", "operatingIncome": "132038", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "63168", "reportedCurrency": "USD", "netInterestIncome": "-95926", "nonInterestIncome": "None", "operatingExpenses": "2283121", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17898659", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1073371", "sellingGeneralAndAdministrative": "2215859", "netIncomeFromContinuingOperations": "-27056" }, "balance": { "goodwill": "None", "inventory": "559982", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "9417276", "longTermDebt": "1503797", "shortTermDebt": "864661", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "96437", "reportedCurrency": "USD", "retainedEarnings": "1504052", "totalLiabilities": "4427507", "otherCurrentAssets": "448312", "totalCurrentAssets": "8727105", "currentLongTermDebt": "371558", "longTermInvestments": "None", "shortTermInvestments": "2256830", "currentNetReceivables": "4713260", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "690171", "currentAccountsPayable": "1727809", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2374870", "totalShareholderEquity": "4989769", "capitalLeaseObligations": "499515", "otherCurrentLiabilities": "95263", "totalCurrentLiabilities": "2917298", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1510209", "cashAndShortTermInvestments": "748721", "commonStockSharesOutstanding": "10205479", "intangibleAssetsExcludingGoodwill": "96437", "cashAndCashEquivalentsAtCarryingValue": "748721", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27056", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "378199", "operatingCashflow": "569214", "capitalExpenditures": "154988", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1995114", "cashflowFromInvestment": "-2454963", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1073371", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:22.218481+00:00", "is_restated": false, "income_statement": { "revenue": 16688364, "cost_of_revenue": 13129699, "gross_profit": 3558665, "ebit": 1608735, "ebitda": 2534311, "pretax_income": 1525969, "tax_provision": 196252, "net_income": 1329717, "net_income_to_common": 1329717, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 619575, "total_current_assets": 7801710, "total_assets": 8667228, "short_term_debt": 849701, "long_term_debt": 1119276, "total_debt": 1968977, "total_liabilities": 4413569, "total_equity": 4253659, "shares_outstanding": 7365570, "goodwill_and_intangibles": 31825 }, "cash_flow": { "operating_cash_flow": -394330, "capital_expenditure": 88018, "free_cash_flow": -306312, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88724, "ticker_id": 6434, "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:22.218481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1608735", "ebitda": "2534311", "netIncome": "1329717", "grossProfit": "3558665", "depreciation": "None", "totalRevenue": "16688364", "costOfRevenue": "13129699", "interestIncome": "474", "incomeBeforeTax": "1525969", "interestExpense": "82766", "operatingIncome": "1608261", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "196252", "reportedCurrency": "USD", "netInterestIncome": "-82292", "nonInterestIncome": "None", "operatingExpenses": "1950404", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13129699", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "925576", "sellingGeneralAndAdministrative": "1889455", "netIncomeFromContinuingOperations": "1329717" }, "balance": { "goodwill": "None", "inventory": "933299", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "8667228", "longTermDebt": "1119276", "shortTermDebt": "849701", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "31825", "reportedCurrency": "USD", "retainedEarnings": "1531108", "totalLiabilities": "4413569", "otherCurrentAssets": "2530108", "totalCurrentAssets": "7801710", "currentLongTermDebt": "215197", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "3718728", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "865518", "currentAccountsPayable": "1323135", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2086813", "totalShareholderEquity": "4253659", "capitalLeaseObligations": "752340", "otherCurrentLiabilities": "593724", "totalCurrentLiabilities": "3176457", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1237112", "cashAndShortTermInvestments": "619575", "commonStockSharesOutstanding": "7365570", "intangibleAssetsExcludingGoodwill": "31825", "cashAndCashEquivalentsAtCarryingValue": "619575", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1329717", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-741950", "operatingCashflow": "-394330", "capitalExpenditures": "88018", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "537315", "cashflowFromInvestment": "-40796", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "925576", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16688364, "cost_of_revenue": 13129699, "gross_profit": 3558665, "research_and_development": null, "selling_general_admin": 1889455, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1608735, "depreciation_amortisation": 925576, "ebitda": 2534311, "interest_expense": 82766, "interest_income": null, "other_non_operating": null, "pretax_income": 1525969, "tax_provision": 196252, "effective_tax_rate": null, "net_income": 1329717, "net_income_continuing_ops": 1329717, "net_income_to_common": 1329717, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 619575, "short_term_investments": 0, "net_receivables": 3718728, "inventory": 933299, "other_current_assets": null, "total_current_assets": 7801710, "net_ppe": null, "goodwill": null, "intangible_assets": 31825, "goodwill_and_intangibles": 31825, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 865518, "total_assets": 8667228, "short_term_debt": 849701, "accounts_payable": 1323135, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3176457, "long_term_debt": 1119276, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1237112, "total_liabilities": 4413569, "total_debt": 1968977, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1531108, "total_equity": 4253659, "shares_outstanding": 7365570, "operating_cash_flow": -394330, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88018, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40796, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 537315, "free_cash_flow": -306312, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1608735", "ebitda": "2534311", "netIncome": "1329717", "grossProfit": "3558665", "depreciation": "None", "totalRevenue": "16688364", "costOfRevenue": "13129699", "interestIncome": "474", "incomeBeforeTax": "1525969", "interestExpense": "82766", "operatingIncome": "1608261", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "196252", "reportedCurrency": "USD", "netInterestIncome": "-82292", "nonInterestIncome": "None", "operatingExpenses": "1950404", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13129699", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "925576", "sellingGeneralAndAdministrative": "1889455", "netIncomeFromContinuingOperations": "1329717" }, "balance": { "goodwill": "None", "inventory": "933299", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "8667228", "longTermDebt": "1119276", "shortTermDebt": "849701", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "31825", "reportedCurrency": "USD", "retainedEarnings": "1531108", "totalLiabilities": "4413569", "otherCurrentAssets": "2530108", "totalCurrentAssets": "7801710", "currentLongTermDebt": "215197", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "3718728", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "865518", "currentAccountsPayable": "1323135", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2086813", "totalShareholderEquity": "4253659", "capitalLeaseObligations": "752340", "otherCurrentLiabilities": "593724", "totalCurrentLiabilities": "3176457", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1237112", "cashAndShortTermInvestments": "619575", "commonStockSharesOutstanding": "7365570", "intangibleAssetsExcludingGoodwill": "31825", "cashAndCashEquivalentsAtCarryingValue": "619575", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1329717", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-741950", "operatingCashflow": "-394330", "capitalExpenditures": "88018", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "537315", "cashflowFromInvestment": "-40796", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "925576", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:22.218481+00:00", "is_restated": false, "income_statement": { "revenue": 12555991, "cost_of_revenue": 9817066, "gross_profit": 2738925, "ebit": 1044012, "ebitda": 1758598, "pretax_income": 1020770, "tax_provision": 22574, "net_income": 998196, "net_income_to_common": 998196, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 524613, "total_current_assets": 2748464, "total_assets": 3406754, "short_term_debt": 419624, "long_term_debt": 116862, "total_debt": 536486, "total_liabilities": 2821512, "total_equity": 585242, "shares_outstanding": 11000000, "goodwill_and_intangibles": 4029 }, "cash_flow": { "operating_cash_flow": 1727079, "capital_expenditure": 117705, "free_cash_flow": 1844784, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88727, "ticker_id": 6434, "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:22.218481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1044012", "ebitda": "1758598", "netIncome": "998196", "grossProfit": "2738925", "depreciation": "None", "totalRevenue": "12555991", "costOfRevenue": "9817066", "interestIncome": "219", "incomeBeforeTax": "1020770", "interestExpense": "23242", "operatingIncome": "1043793", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "22574", "reportedCurrency": "USD", "netInterestIncome": "-23023", "nonInterestIncome": "None", "operatingExpenses": "1695132", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9817066", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "714586", "sellingGeneralAndAdministrative": "1758080", "netIncomeFromContinuingOperations": "998196" }, "balance": { "goodwill": "None", "inventory": "190887", "commonStock": "6843", "currentDebt": "None", "investments": "None", "totalAssets": "3406754", "longTermDebt": "116862", "shortTermDebt": "419624", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "4029", "reportedCurrency": "USD", "retainedEarnings": "201391", "totalLiabilities": "2821512", "otherCurrentAssets": "335172", "totalCurrentAssets": "2748464", "currentLongTermDebt": "62353", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1697792", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "658290", "currentAccountsPayable": "1400644", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "691076", "totalShareholderEquity": "585242", "capitalLeaseObligations": "511861", "otherCurrentLiabilities": "439221", "totalCurrentLiabilities": "2550060", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "271452", "cashAndShortTermInvestments": "524613", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "4029", "cashAndCashEquivalentsAtCarryingValue": "524613", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "998196", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "-191155", "operatingCashflow": "1727079", "capitalExpenditures": "117705", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1155671", "cashflowFromInvestment": "-132095", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "714586", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12555991, "cost_of_revenue": 9817066, "gross_profit": 2738925, "research_and_development": null, "selling_general_admin": 1758080, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1044012, "depreciation_amortisation": 714586, "ebitda": 1758598, "interest_expense": 23242, "interest_income": null, "other_non_operating": null, "pretax_income": 1020770, "tax_provision": 22574, "effective_tax_rate": null, "net_income": 998196, "net_income_continuing_ops": 998196, "net_income_to_common": 998196, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 524613, "short_term_investments": null, "net_receivables": 1697792, "inventory": 190887, "other_current_assets": null, "total_current_assets": 2748464, "net_ppe": null, "goodwill": null, "intangible_assets": 4029, "goodwill_and_intangibles": 4029, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 658290, "total_assets": 3406754, "short_term_debt": 419624, "accounts_payable": 1400644, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2550060, "long_term_debt": 116862, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 271452, "total_liabilities": 2821512, "total_debt": 536486, "preferred_stock": null, "minority_interest": null, "retained_earnings": 201391, "total_equity": 585242, "shares_outstanding": 11000000, "operating_cash_flow": 1727079, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 117705, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132095, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1155671, "free_cash_flow": 1844784, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1044012", "ebitda": "1758598", "netIncome": "998196", "grossProfit": "2738925", "depreciation": "None", "totalRevenue": "12555991", "costOfRevenue": "9817066", "interestIncome": "219", "incomeBeforeTax": "1020770", "interestExpense": "23242", "operatingIncome": "1043793", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "22574", "reportedCurrency": "USD", "netInterestIncome": "-23023", "nonInterestIncome": "None", "operatingExpenses": "1695132", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9817066", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "714586", "sellingGeneralAndAdministrative": "1758080", "netIncomeFromContinuingOperations": "998196" }, "balance": { "goodwill": "None", "inventory": "190887", "commonStock": "6843", "currentDebt": "None", "investments": "None", "totalAssets": "3406754", "longTermDebt": "116862", "shortTermDebt": "419624", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "4029", "reportedCurrency": "USD", "retainedEarnings": "201391", "totalLiabilities": "2821512", "otherCurrentAssets": "335172", "totalCurrentAssets": "2748464", "currentLongTermDebt": "62353", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1697792", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "658290", "currentAccountsPayable": "1400644", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "691076", "totalShareholderEquity": "585242", "capitalLeaseObligations": "511861", "otherCurrentLiabilities": "439221", "totalCurrentLiabilities": "2550060", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "271452", "cashAndShortTermInvestments": "524613", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "4029", "cashAndCashEquivalentsAtCarryingValue": "524613", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "998196", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "-191155", "operatingCashflow": "1727079", "capitalExpenditures": "117705", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1155671", "cashflowFromInvestment": "-132095", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "714586", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:22.218481+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190912, "total_current_assets": 8857532, "total_assets": 9633830, "short_term_debt": 808406, "long_term_debt": null, "total_debt": 808406, "total_liabilities": 4490399, "total_equity": 5143431, "shares_outstanding": null, "goodwill_and_intangibles": 90218 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88715, "ticker_id": 6434, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:22.218481+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "593373", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "9633830", "longTermDebt": "None", "shortTermDebt": "808406", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "90218", "reportedCurrency": "None", "retainedEarnings": "1657787", "totalLiabilities": "4490399", "otherCurrentAssets": "676816", "totalCurrentAssets": "8857532", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2290422", "currentNetReceivables": "5106009", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "776298", "currentAccountsPayable": "1160509", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2272684", "totalShareholderEquity": "5143431", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "405014", "totalCurrentLiabilities": "3026121", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1464278", "cashAndShortTermInvestments": "190912", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "90218", "cashAndCashEquivalentsAtCarryingValue": "190912", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190912, "short_term_investments": 2290422, "net_receivables": 5106009, "inventory": 593373, "other_current_assets": null, "total_current_assets": 8857532, "net_ppe": null, "goodwill": null, "intangible_assets": 90218, "goodwill_and_intangibles": 90218, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 776298, "total_assets": 9633830, "short_term_debt": 808406, "accounts_payable": 1160509, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3026121, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1464278, "total_liabilities": 4490399, "total_debt": 808406, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1657787, "total_equity": 5143431, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "593373", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "9633830", "longTermDebt": "None", "shortTermDebt": "808406", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "90218", "reportedCurrency": "None", "retainedEarnings": "1657787", "totalLiabilities": "4490399", "otherCurrentAssets": "676816", "totalCurrentAssets": "8857532", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2290422", "currentNetReceivables": "5106009", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "776298", "currentAccountsPayable": "1160509", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2272684", "totalShareholderEquity": "5143431", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "405014", "totalCurrentLiabilities": "3026121", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1464278", "cashAndShortTermInvestments": "190912", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "90218", "cashAndCashEquivalentsAtCarryingValue": "190912", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:22.218481+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190912, "total_current_assets": 8857532, "total_assets": 9633830, "short_term_debt": null, "long_term_debt": 1334565, "total_debt": 1334565, "total_liabilities": 4490399, "total_equity": 5143431, "shares_outstanding": 11000000, "goodwill_and_intangibles": 90218 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88716, "ticker_id": 6434, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:22.218481+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "593373", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9633830", "longTermDebt": "1334565", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "90218", "reportedCurrency": "USD", "retainedEarnings": "1657787", "totalLiabilities": "4490399", "otherCurrentAssets": "None", "totalCurrentAssets": "8857532", "currentLongTermDebt": "355466", "longTermInvestments": "None", "shortTermInvestments": "2290422", "currentNetReceivables": "5092957", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "776298", "currentAccountsPayable": "1160509", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "5143431", "capitalLeaseObligations": "582653", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3026121", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1464278", "cashAndShortTermInvestments": "190912", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "90218", "cashAndCashEquivalentsAtCarryingValue": "190912", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190912, "short_term_investments": 2290422, "net_receivables": 5092957, "inventory": 593373, "other_current_assets": null, "total_current_assets": 8857532, "net_ppe": null, "goodwill": null, "intangible_assets": 90218, "goodwill_and_intangibles": 90218, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 776298, "total_assets": 9633830, "short_term_debt": null, "accounts_payable": 1160509, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3026121, "long_term_debt": 1334565, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1464278, "total_liabilities": 4490399, "total_debt": 1334565, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1657787, "total_equity": 5143431, "shares_outstanding": 11000000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "593373", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9633830", "longTermDebt": "1334565", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "90218", "reportedCurrency": "USD", "retainedEarnings": "1657787", "totalLiabilities": "4490399", "otherCurrentAssets": "None", "totalCurrentAssets": "8857532", "currentLongTermDebt": "355466", "longTermInvestments": "None", "shortTermInvestments": "2290422", "currentNetReceivables": "5092957", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "776298", "currentAccountsPayable": "1160509", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "5143431", "capitalLeaseObligations": "582653", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3026121", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1464278", "cashAndShortTermInvestments": "190912", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "90218", "cashAndCashEquivalentsAtCarryingValue": "190912", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:22.218481+00:00", "is_restated": false, "income_statement": { "revenue": 4611314, "cost_of_revenue": 4356537, "gross_profit": 254778, "ebit": -417519, "ebitda": -396662, "pretax_income": -471375, "tax_provision": 43568, "net_income": -427808, "net_income_to_common": -427808, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 748721, "total_current_assets": 8727105, "total_assets": 9417276, "short_term_debt": 864661, "long_term_debt": null, "total_debt": 864661, "total_liabilities": 4427507, "total_equity": 4989769, "shares_outstanding": 10410958, "goodwill_and_intangibles": 96437 }, "cash_flow": { "operating_cash_flow": -91953, "capital_expenditure": 14440, "free_cash_flow": -77513, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88717, "ticker_id": 6434, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:22.218481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-417519", "ebitda": "-396662", "netIncome": "-427808", "grossProfit": "254778", "depreciation": "None", "totalRevenue": "4611314", "costOfRevenue": "4356537", "interestIncome": "None", "incomeBeforeTax": "-471375", "interestExpense": "None", "operatingIncome": "-447500", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "43568", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "702277", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4356537", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20857", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "559982", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "9417276", "longTermDebt": "None", "shortTermDebt": "864661", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "96437", "reportedCurrency": "None", "retainedEarnings": "1504052", "totalLiabilities": "4427507", "otherCurrentAssets": "448312", "totalCurrentAssets": "8727105", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2256830", "currentNetReceivables": "4713260", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "690171", "currentAccountsPayable": "1727809", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2374870", "totalShareholderEquity": "4989769", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "95263", "totalCurrentLiabilities": "2917298", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1510209", "cashAndShortTermInvestments": "748721", "commonStockSharesOutstanding": "10410958", "intangibleAssetsExcludingGoodwill": "96437", "cashAndCashEquivalentsAtCarryingValue": "748721", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-427808", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "-2226", "operatingCashflow": "-91953", "capitalExpenditures": "14440", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1453569", "cashflowFromInvestment": "-1174310", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "315717", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4611314, "cost_of_revenue": 4356537, "gross_profit": 254778, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -417519, "depreciation_amortisation": 20857, "ebitda": -396662, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -471375, "tax_provision": 43568, "effective_tax_rate": null, "net_income": -427808, "net_income_continuing_ops": null, "net_income_to_common": -427808, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 748721, "short_term_investments": 2256830, "net_receivables": 4713260, "inventory": 559982, "other_current_assets": null, "total_current_assets": 8727105, "net_ppe": null, "goodwill": null, "intangible_assets": 96437, "goodwill_and_intangibles": 96437, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 690171, "total_assets": 9417276, "short_term_debt": 864661, "accounts_payable": 1727809, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2917298, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1510209, "total_liabilities": 4427507, "total_debt": 864661, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1504052, "total_equity": 4989769, "shares_outstanding": 10410958, "operating_cash_flow": -91953, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14440, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1174310, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1453569, "free_cash_flow": -77513, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-417519", "ebitda": "-396662", "netIncome": "-427808", "grossProfit": "254778", "depreciation": "None", "totalRevenue": "4611314", "costOfRevenue": "4356537", "interestIncome": "None", "incomeBeforeTax": "-471375", "interestExpense": "None", "operatingIncome": "-447500", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "43568", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "702277", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4356537", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20857", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "559982", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "9417276", "longTermDebt": "None", "shortTermDebt": "864661", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "96437", "reportedCurrency": "None", "retainedEarnings": "1504052", "totalLiabilities": "4427507", "otherCurrentAssets": "448312", "totalCurrentAssets": "8727105", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2256830", "currentNetReceivables": "4713260", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "690171", "currentAccountsPayable": "1727809", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2374870", "totalShareholderEquity": "4989769", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "95263", "totalCurrentLiabilities": "2917298", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1510209", "cashAndShortTermInvestments": "748721", "commonStockSharesOutstanding": "10410958", "intangibleAssetsExcludingGoodwill": "96437", "cashAndCashEquivalentsAtCarryingValue": "748721", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-427808", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "-2226", "operatingCashflow": "-91953", "capitalExpenditures": "14440", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1453569", "cashflowFromInvestment": "-1174310", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "315717", "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": "2026-06-06T21:16:22.218481+00:00", "is_restated": false, "income_statement": { "revenue": 9222628, "cost_of_revenue": 8713074, "gross_profit": 509556, "ebit": -835038, "ebitda": -793324, "pretax_income": -942750, "tax_provision": 87136, "net_income": -855616, "net_income_to_common": -855616, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 748721, "total_current_assets": 8727105, "total_assets": 9417276, "short_term_debt": 864661, "long_term_debt": 1503797, "total_debt": 2368458, "total_liabilities": 4427507, "total_equity": 4989769, "shares_outstanding": 10410958, "goodwill_and_intangibles": 96437 }, "cash_flow": { "operating_cash_flow": -183906, "capital_expenditure": 28880, "free_cash_flow": -155026, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88718, "ticker_id": 6434, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:22.218481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-835038", "ebitda": "-793324", "netIncome": "-855616", "grossProfit": "509556", "depreciation": "None", "totalRevenue": "9222628", "costOfRevenue": "8713074", "interestIncome": "None", "incomeBeforeTax": "-942750", "interestExpense": "47750", "operatingIncome": "-895000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "87136", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1404554", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8713074", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41714", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "559982", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "9417276", "longTermDebt": "1503797", "shortTermDebt": "864661", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "96437", "reportedCurrency": "USD", "retainedEarnings": "1504052", "totalLiabilities": "4427507", "otherCurrentAssets": "448312", "totalCurrentAssets": "8727105", "currentLongTermDebt": "371558", "longTermInvestments": "None", "shortTermInvestments": "2256830", "currentNetReceivables": "4713260", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "690171", "currentAccountsPayable": "1727809", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2374870", "totalShareholderEquity": "4989769", "capitalLeaseObligations": "499515", "otherCurrentLiabilities": "95263", "totalCurrentLiabilities": "2917298", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1510209", "cashAndShortTermInvestments": "748721", "commonStockSharesOutstanding": "10410958", "intangibleAssetsExcludingGoodwill": "96437", "cashAndCashEquivalentsAtCarryingValue": "748721", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-855616", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "-4452", "operatingCashflow": "-183906", "capitalExpenditures": "28880", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2907138", "cashflowFromInvestment": "-2348620", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "631434", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9222628, "cost_of_revenue": 8713074, "gross_profit": 509556, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -835038, "depreciation_amortisation": 41714, "ebitda": -793324, "interest_expense": 47750, "interest_income": null, "other_non_operating": null, "pretax_income": -942750, "tax_provision": 87136, "effective_tax_rate": null, "net_income": -855616, "net_income_continuing_ops": null, "net_income_to_common": -855616, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 748721, "short_term_investments": 2256830, "net_receivables": 4713260, "inventory": 559982, "other_current_assets": null, "total_current_assets": 8727105, "net_ppe": null, "goodwill": null, "intangible_assets": 96437, "goodwill_and_intangibles": 96437, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 690171, "total_assets": 9417276, "short_term_debt": 864661, "accounts_payable": 1727809, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2917298, "long_term_debt": 1503797, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1510209, "total_liabilities": 4427507, "total_debt": 2368458, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1504052, "total_equity": 4989769, "shares_outstanding": 10410958, "operating_cash_flow": -183906, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28880, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2348620, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2907138, "free_cash_flow": -155026, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-835038", "ebitda": "-793324", "netIncome": "-855616", "grossProfit": "509556", "depreciation": "None", "totalRevenue": "9222628", "costOfRevenue": "8713074", "interestIncome": "None", "incomeBeforeTax": "-942750", "interestExpense": "47750", "operatingIncome": "-895000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "87136", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1404554", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8713074", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41714", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "559982", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "9417276", "longTermDebt": "1503797", "shortTermDebt": "864661", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "96437", "reportedCurrency": "USD", "retainedEarnings": "1504052", "totalLiabilities": "4427507", "otherCurrentAssets": "448312", "totalCurrentAssets": "8727105", "currentLongTermDebt": "371558", "longTermInvestments": "None", "shortTermInvestments": "2256830", "currentNetReceivables": "4713260", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "690171", "currentAccountsPayable": "1727809", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2374870", "totalShareholderEquity": "4989769", "capitalLeaseObligations": "499515", "otherCurrentLiabilities": "95263", "totalCurrentLiabilities": "2917298", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1510209", "cashAndShortTermInvestments": "748721", "commonStockSharesOutstanding": "10410958", "intangibleAssetsExcludingGoodwill": "96437", "cashAndCashEquivalentsAtCarryingValue": "748721", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-855616", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "-4452", "operatingCashflow": "-183906", "capitalExpenditures": "28880", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2907138", "cashflowFromInvestment": "-2348620", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "631434", "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": "2026-06-06T21:16:22.218481+00:00", "is_restated": false, "income_statement": { "revenue": 4611314, "cost_of_revenue": 4356537, "gross_profit": 254778, "ebit": -417519, "ebitda": -396662, "pretax_income": -471375, "tax_provision": 43568, "net_income": -427808, "net_income_to_common": -427808, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 748721, "total_current_assets": 8727105, "total_assets": 9417276, "short_term_debt": 864661, "long_term_debt": null, "total_debt": 864661, "total_liabilities": 4427507, "total_equity": 4989769, "shares_outstanding": 10410958, "goodwill_and_intangibles": 96437 }, "cash_flow": { "operating_cash_flow": -91953, "capital_expenditure": 14440, "free_cash_flow": -77513, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88720, "ticker_id": 6434, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:22.218481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-417519", "ebitda": "-396662", "netIncome": "-427808", "grossProfit": "254778", "depreciation": "None", "totalRevenue": "4611314", "costOfRevenue": "4356537", "interestIncome": "None", "incomeBeforeTax": "-471375", "interestExpense": "None", "operatingIncome": "-447500", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "43568", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "702277", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4356537", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20857", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "559982", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "9417276", "longTermDebt": "None", "shortTermDebt": "864661", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "96437", "reportedCurrency": "None", "retainedEarnings": "1504052", "totalLiabilities": "4427507", "otherCurrentAssets": "505541", "totalCurrentAssets": "8727105", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4656031", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "690171", "currentAccountsPayable": "1727924", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2374870", "totalShareholderEquity": "4989769", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "324713", "totalCurrentLiabilities": "2917298", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1510209", "cashAndShortTermInvestments": "748721", "commonStockSharesOutstanding": "10410958", "intangibleAssetsExcludingGoodwill": "96437", "cashAndCashEquivalentsAtCarryingValue": "748721", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-427808", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "-2226", "operatingCashflow": "-91953", "capitalExpenditures": "14440", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1453569", "cashflowFromInvestment": "-1174310", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "315717", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4611314, "cost_of_revenue": 4356537, "gross_profit": 254778, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -417519, "depreciation_amortisation": 20857, "ebitda": -396662, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -471375, "tax_provision": 43568, "effective_tax_rate": null, "net_income": -427808, "net_income_continuing_ops": null, "net_income_to_common": -427808, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 748721, "short_term_investments": null, "net_receivables": 4656031, "inventory": 559982, "other_current_assets": null, "total_current_assets": 8727105, "net_ppe": null, "goodwill": null, "intangible_assets": 96437, "goodwill_and_intangibles": 96437, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 690171, "total_assets": 9417276, "short_term_debt": 864661, "accounts_payable": 1727924, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2917298, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1510209, "total_liabilities": 4427507, "total_debt": 864661, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1504052, "total_equity": 4989769, "shares_outstanding": 10410958, "operating_cash_flow": -91953, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14440, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1174310, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1453569, "free_cash_flow": -77513, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-417519", "ebitda": "-396662", "netIncome": "-427808", "grossProfit": "254778", "depreciation": "None", "totalRevenue": "4611314", "costOfRevenue": "4356537", "interestIncome": "None", "incomeBeforeTax": "-471375", "interestExpense": "None", "operatingIncome": "-447500", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "43568", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "702277", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4356537", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20857", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "559982", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "9417276", "longTermDebt": "None", "shortTermDebt": "864661", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "96437", "reportedCurrency": "None", "retainedEarnings": "1504052", "totalLiabilities": "4427507", "otherCurrentAssets": "505541", "totalCurrentAssets": "8727105", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4656031", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "690171", "currentAccountsPayable": "1727924", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2374870", "totalShareholderEquity": "4989769", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "324713", "totalCurrentLiabilities": "2917298", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1510209", "cashAndShortTermInvestments": "748721", "commonStockSharesOutstanding": "10410958", "intangibleAssetsExcludingGoodwill": "96437", "cashAndCashEquivalentsAtCarryingValue": "748721", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-427808", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "-2226", "operatingCashflow": "-91953", "capitalExpenditures": "14440", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1453569", "cashflowFromInvestment": "-1174310", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "315717", "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": "2026-06-06T21:16:22.218481+00:00", "is_restated": false, "income_statement": { "revenue": 11091190, "cost_of_revenue": 9185586, "gross_profit": 1905604, "ebit": 1025288, "ebitda": 1059340, "pretax_income": 978862, "tax_provision": 150304, "net_income": 828560, "net_income_to_common": 828560, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 364990, "total_current_assets": 8879879, "total_assets": 10162442, "short_term_debt": 1142355, "long_term_debt": 1005610, "total_debt": 2147965, "total_liabilities": 4810192, "total_equity": 5352250, "shares_outstanding": 10000000, "goodwill_and_intangibles": 89300 }, "cash_flow": { "operating_cash_flow": 753120, "capital_expenditure": 41036, "free_cash_flow": 794156, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88721, "ticker_id": 6434, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:22.218481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1025288", "ebitda": "1059340", "netIncome": "828560", "grossProfit": "1905604", "depreciation": "None", "totalRevenue": "11091190", "costOfRevenue": "9185586", "interestIncome": "None", "incomeBeforeTax": "978862", "interestExpense": "48176", "operatingIncome": "1027036", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "150304", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "878568", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9185586", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34052", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "555522", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "10162442", "longTermDebt": "1005610", "shortTermDebt": "1142355", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "89300", "reportedCurrency": "USD", "retainedEarnings": "2359667", "totalLiabilities": "4810192", "otherCurrentAssets": "3064303", "totalCurrentAssets": "8879879", "currentLongTermDebt": "231641", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4895064", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1282563", "currentAccountsPayable": "1686245", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2348724", "totalShareholderEquity": "5352250", "capitalLeaseObligations": "1111473", "otherCurrentLiabilities": "354604", "totalCurrentLiabilities": "3603823", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1206369", "cashAndShortTermInvestments": "364990", "commonStockSharesOutstanding": "10000000", "intangibleAssetsExcludingGoodwill": "89300", "cashAndCashEquivalentsAtCarryingValue": "364990", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "828560", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "382652", "operatingCashflow": "753120", "capitalExpenditures": "41036", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-912024", "cashflowFromInvestment": "-106344", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "441938", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11091190, "cost_of_revenue": 9185586, "gross_profit": 1905604, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1025288, "depreciation_amortisation": 34052, "ebitda": 1059340, "interest_expense": 48176, "interest_income": null, "other_non_operating": null, "pretax_income": 978862, "tax_provision": 150304, "effective_tax_rate": null, "net_income": 828560, "net_income_continuing_ops": null, "net_income_to_common": 828560, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 364990, "short_term_investments": null, "net_receivables": 4895064, "inventory": 555522, "other_current_assets": null, "total_current_assets": 8879879, "net_ppe": null, "goodwill": null, "intangible_assets": 89300, "goodwill_and_intangibles": 89300, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1282563, "total_assets": 10162442, "short_term_debt": 1142355, "accounts_payable": 1686245, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3603823, "long_term_debt": 1005610, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1206369, "total_liabilities": 4810192, "total_debt": 2147965, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2359667, "total_equity": 5352250, "shares_outstanding": 10000000, "operating_cash_flow": 753120, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41036, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106344, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -912024, "free_cash_flow": 794156, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1025288", "ebitda": "1059340", "netIncome": "828560", "grossProfit": "1905604", "depreciation": "None", "totalRevenue": "11091190", "costOfRevenue": "9185586", "interestIncome": "None", "incomeBeforeTax": "978862", "interestExpense": "48176", "operatingIncome": "1027036", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "150304", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "878568", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9185586", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34052", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "555522", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "10162442", "longTermDebt": "1005610", "shortTermDebt": "1142355", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "89300", "reportedCurrency": "USD", "retainedEarnings": "2359667", "totalLiabilities": "4810192", "otherCurrentAssets": "3064303", "totalCurrentAssets": "8879879", "currentLongTermDebt": "231641", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4895064", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1282563", "currentAccountsPayable": "1686245", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2348724", "totalShareholderEquity": "5352250", "capitalLeaseObligations": "1111473", "otherCurrentLiabilities": "354604", "totalCurrentLiabilities": "3603823", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1206369", "cashAndShortTermInvestments": "364990", "commonStockSharesOutstanding": "10000000", "intangibleAssetsExcludingGoodwill": "89300", "cashAndCashEquivalentsAtCarryingValue": "364990", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "828560", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "382652", "operatingCashflow": "753120", "capitalExpenditures": "41036", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-912024", "cashflowFromInvestment": "-106344", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "441938", "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": "2026-06-06T21:16:22.218481+00:00", "is_restated": false, "income_statement": { "revenue": 5545595, "cost_of_revenue": 4592793, "gross_profit": 952802, "ebit": 512644, "ebitda": 529670, "pretax_income": 489431, "tax_provision": 75152, "net_income": 414280, "net_income_to_common": 414280, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 364990, "total_current_assets": 8879879, "total_assets": 10162442, "short_term_debt": 1142355, "long_term_debt": null, "total_debt": 1142355, "total_liabilities": 4810192, "total_equity": 5352250, "shares_outstanding": 10000000, "goodwill_and_intangibles": 89299 }, "cash_flow": { "operating_cash_flow": 376560, "capital_expenditure": 20518, "free_cash_flow": 397078, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88722, "ticker_id": 6434, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:22.218481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "512644", "ebitda": "529670", "netIncome": "414280", "grossProfit": "952802", "depreciation": "None", "totalRevenue": "5545595", "costOfRevenue": "4592793", "interestIncome": "None", "incomeBeforeTax": "489431", "interestExpense": "None", "operatingIncome": "513518", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "75152", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "439284", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4592793", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17026", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "555522", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "10162442", "longTermDebt": "None", "shortTermDebt": "1142355", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "89299", "reportedCurrency": "None", "retainedEarnings": "2359667", "totalLiabilities": "4810192", "otherCurrentAssets": "3077487", "totalCurrentAssets": "8879879", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4881880", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1282563", "currentAccountsPayable": "1919043", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2348723", "totalShareholderEquity": "5352250", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "542425", "totalCurrentLiabilities": "3603823", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1206369", "cashAndShortTermInvestments": "364990", "commonStockSharesOutstanding": "10000000", "intangibleAssetsExcludingGoodwill": "89299", "cashAndCashEquivalentsAtCarryingValue": "364990", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "414280", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "191326", "operatingCashflow": "376560", "capitalExpenditures": "20518", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-456012", "cashflowFromInvestment": "-53172", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220969", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5545595, "cost_of_revenue": 4592793, "gross_profit": 952802, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 512644, "depreciation_amortisation": 17026, "ebitda": 529670, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 489431, "tax_provision": 75152, "effective_tax_rate": null, "net_income": 414280, "net_income_continuing_ops": null, "net_income_to_common": 414280, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 364990, "short_term_investments": null, "net_receivables": 4881880, "inventory": 555522, "other_current_assets": null, "total_current_assets": 8879879, "net_ppe": null, "goodwill": null, "intangible_assets": 89299, "goodwill_and_intangibles": 89299, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1282563, "total_assets": 10162442, "short_term_debt": 1142355, "accounts_payable": 1919043, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3603823, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1206369, "total_liabilities": 4810192, "total_debt": 1142355, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2359667, "total_equity": 5352250, "shares_outstanding": 10000000, "operating_cash_flow": 376560, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20518, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53172, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -456012, "free_cash_flow": 397078, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "512644", "ebitda": "529670", "netIncome": "414280", "grossProfit": "952802", "depreciation": "None", "totalRevenue": "5545595", "costOfRevenue": "4592793", "interestIncome": "None", "incomeBeforeTax": "489431", "interestExpense": "None", "operatingIncome": "513518", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "75152", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "439284", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4592793", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17026", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "555522", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "10162442", "longTermDebt": "None", "shortTermDebt": "1142355", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "89299", "reportedCurrency": "None", "retainedEarnings": "2359667", "totalLiabilities": "4810192", "otherCurrentAssets": "3077487", "totalCurrentAssets": "8879879", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4881880", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1282563", "currentAccountsPayable": "1919043", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2348723", "totalShareholderEquity": "5352250", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "542425", "totalCurrentLiabilities": "3603823", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1206369", "cashAndShortTermInvestments": "364990", "commonStockSharesOutstanding": "10000000", "intangibleAssetsExcludingGoodwill": "89299", "cashAndCashEquivalentsAtCarryingValue": "364990", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "414280", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "191326", "operatingCashflow": "376560", "capitalExpenditures": "20518", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-456012", "cashflowFromInvestment": "-53172", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220969", "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": "2026-06-06T21:16:22.218481+00:00", "is_restated": false, "income_statement": { "revenue": 9679154, "cost_of_revenue": 7456478, "gross_profit": 2222678, "ebit": 1329388, "ebitda": 1361898, "pretax_income": 1251806, "tax_provision": 171124, "net_income": 1080680, "net_income_to_common": 1080680, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 619575, "total_current_assets": 7801710, "total_assets": 8667228, "short_term_debt": 849701, "long_term_debt": 1119276, "total_debt": 1968977, "total_liabilities": 4413569, "total_equity": 4253659, "shares_outstanding": 10000000, "goodwill_and_intangibles": 31825 }, "cash_flow": { "operating_cash_flow": -310412, "capital_expenditure": 1006, "free_cash_flow": -309406, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88723, "ticker_id": 6434, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:22.218481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1329388", "ebitda": "1361898", "netIncome": "1080680", "grossProfit": "2222678", "depreciation": "None", "totalRevenue": "9679154", "costOfRevenue": "7456478", "interestIncome": "None", "incomeBeforeTax": "1251806", "interestExpense": "47636", "operatingIncome": "1299442", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "171124", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "923234", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7456478", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32510", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "933299", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "8667228", "longTermDebt": "1119276", "shortTermDebt": "849701", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "31825", "reportedCurrency": "USD", "retainedEarnings": "1531108", "totalLiabilities": "4413569", "otherCurrentAssets": "2530108", "totalCurrentAssets": "7801710", "currentLongTermDebt": "215197", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "3718728", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "865518", "currentAccountsPayable": "1323135", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2086813", "totalShareholderEquity": "4253659", "capitalLeaseObligations": "752340", "otherCurrentLiabilities": "593724", "totalCurrentLiabilities": "3176457", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1237112", "cashAndShortTermInvestments": "619575", "commonStockSharesOutstanding": "10000000", "intangibleAssetsExcludingGoodwill": "31825", "cashAndCashEquivalentsAtCarryingValue": "619575", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1080680", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "-430890", "operatingCashflow": "-310412", "capitalExpenditures": "1006", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "475774", "cashflowFromInvestment": "209858", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "477868", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9679154, "cost_of_revenue": 7456478, "gross_profit": 2222678, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1329388, "depreciation_amortisation": 32510, "ebitda": 1361898, "interest_expense": 47636, "interest_income": null, "other_non_operating": null, "pretax_income": 1251806, "tax_provision": 171124, "effective_tax_rate": null, "net_income": 1080680, "net_income_continuing_ops": null, "net_income_to_common": 1080680, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 619575, "short_term_investments": 0, "net_receivables": 3718728, "inventory": 933299, "other_current_assets": null, "total_current_assets": 7801710, "net_ppe": null, "goodwill": null, "intangible_assets": 31825, "goodwill_and_intangibles": 31825, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 865518, "total_assets": 8667228, "short_term_debt": 849701, "accounts_payable": 1323135, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3176457, "long_term_debt": 1119276, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1237112, "total_liabilities": 4413569, "total_debt": 1968977, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1531108, "total_equity": 4253659, "shares_outstanding": 10000000, "operating_cash_flow": -310412, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1006, "acquisitions": null, "other_investing": null, "investing_cash_flow": 209858, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 475774, "free_cash_flow": -309406, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1329388", "ebitda": "1361898", "netIncome": "1080680", "grossProfit": "2222678", "depreciation": "None", "totalRevenue": "9679154", "costOfRevenue": "7456478", "interestIncome": "None", "incomeBeforeTax": "1251806", "interestExpense": "47636", "operatingIncome": "1299442", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "171124", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "923234", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7456478", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32510", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "933299", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "8667228", "longTermDebt": "1119276", "shortTermDebt": "849701", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "31825", "reportedCurrency": "USD", "retainedEarnings": "1531108", "totalLiabilities": "4413569", "otherCurrentAssets": "2530108", "totalCurrentAssets": "7801710", "currentLongTermDebt": "215197", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "3718728", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "865518", "currentAccountsPayable": "1323135", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2086813", "totalShareholderEquity": "4253659", "capitalLeaseObligations": "752340", "otherCurrentLiabilities": "593724", "totalCurrentLiabilities": "3176457", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1237112", "cashAndShortTermInvestments": "619575", "commonStockSharesOutstanding": "10000000", "intangibleAssetsExcludingGoodwill": "31825", "cashAndCashEquivalentsAtCarryingValue": "619575", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1080680", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "-430890", "operatingCashflow": "-310412", "capitalExpenditures": "1006", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "475774", "cashflowFromInvestment": "209858", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "477868", "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": "2026-06-06T21:16:22.218481+00:00", "is_restated": false, "income_statement": { "revenue": 4839577, "cost_of_revenue": 3728239, "gross_profit": 1111339, "ebit": 664694, "ebitda": 680949, "pretax_income": 625903, "tax_provision": 85562, "net_income": 540340, "net_income_to_common": 540340, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 619575, "total_current_assets": 7801710, "total_assets": 8667228, "short_term_debt": 849701, "long_term_debt": null, "total_debt": 849701, "total_liabilities": 4413569, "total_equity": 4253659, "shares_outstanding": null, "goodwill_and_intangibles": 31825 }, "cash_flow": { "operating_cash_flow": -155206, "capital_expenditure": 503, "free_cash_flow": -154703, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88725, "ticker_id": 6434, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:22.218481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "664694", "ebitda": "680949", "netIncome": "540340", "grossProfit": "1111339", "depreciation": "None", "totalRevenue": "4839577", "costOfRevenue": "3728239", "interestIncome": "None", "incomeBeforeTax": "625903", "interestExpense": "None", "operatingIncome": "649721", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "85562", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "461617", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3728239", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16255", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "933299", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "8667228", "longTermDebt": "None", "shortTermDebt": "849701", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "31825", "reportedCurrency": "None", "retainedEarnings": "1531108", "totalLiabilities": "4413569", "otherCurrentAssets": "2548576", "totalCurrentAssets": "7801710", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3700260", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "865518", "currentAccountsPayable": "1822618", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2086813", "totalShareholderEquity": "4253659", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "504138", "totalCurrentLiabilities": "3176457", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1237112", "cashAndShortTermInvestments": "619575", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "31825", "cashAndCashEquivalentsAtCarryingValue": "619575", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "540340", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-215445", "operatingCashflow": "-155206", "capitalExpenditures": "503", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "237887", "cashflowFromInvestment": "104929", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238934", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4839577, "cost_of_revenue": 3728239, "gross_profit": 1111339, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 664694, "depreciation_amortisation": 16255, "ebitda": 680949, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 625903, "tax_provision": 85562, "effective_tax_rate": null, "net_income": 540340, "net_income_continuing_ops": null, "net_income_to_common": 540340, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 619575, "short_term_investments": null, "net_receivables": 3700260, "inventory": 933299, "other_current_assets": null, "total_current_assets": 7801710, "net_ppe": null, "goodwill": null, "intangible_assets": 31825, "goodwill_and_intangibles": 31825, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 865518, "total_assets": 8667228, "short_term_debt": 849701, "accounts_payable": 1822618, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3176457, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1237112, "total_liabilities": 4413569, "total_debt": 849701, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1531108, "total_equity": 4253659, "shares_outstanding": null, "operating_cash_flow": -155206, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 503, "acquisitions": null, "other_investing": null, "investing_cash_flow": 104929, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 237887, "free_cash_flow": -154703, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "664694", "ebitda": "680949", "netIncome": "540340", "grossProfit": "1111339", "depreciation": "None", "totalRevenue": "4839577", "costOfRevenue": "3728239", "interestIncome": "None", "incomeBeforeTax": "625903", "interestExpense": "None", "operatingIncome": "649721", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "85562", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "461617", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3728239", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16255", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "933299", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "8667228", "longTermDebt": "None", "shortTermDebt": "849701", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "31825", "reportedCurrency": "None", "retainedEarnings": "1531108", "totalLiabilities": "4413569", "otherCurrentAssets": "2548576", "totalCurrentAssets": "7801710", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3700260", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "865518", "currentAccountsPayable": "1822618", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2086813", "totalShareholderEquity": "4253659", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "504138", "totalCurrentLiabilities": "3176457", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1237112", "cashAndShortTermInvestments": "619575", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "31825", "cashAndCashEquivalentsAtCarryingValue": "619575", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "540340", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-215445", "operatingCashflow": "-155206", "capitalExpenditures": "503", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "237887", "cashflowFromInvestment": "104929", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238934", "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": "2026-06-06T21:16:22.218481+00:00", "is_restated": false, "income_statement": { "revenue": 7009208, "cost_of_revenue": 5673220, "gross_profit": 1335988, "ebit": 339336, "ebitda": 371062, "pretax_income": 274164, "tax_provision": 25126, "net_income": 249036, "net_income_to_common": 249036, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 6843000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -83918, "capital_expenditure": 51730, "free_cash_flow": -32188, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88726, "ticker_id": 6434, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:22.218481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "339336", "ebitda": "371062", "netIncome": "249036", "grossProfit": "1335988", "depreciation": "None", "totalRevenue": "7009208", "costOfRevenue": "5673220", "interestIncome": "None", "incomeBeforeTax": "274164", "interestExpense": "34656", "operatingIncome": "308820", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "25126", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1027168", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5673220", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31726", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "6843000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "249036", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "-311058", "operatingCashflow": "-83918", "capitalExpenditures": "51730", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61542", "cashflowFromInvestment": "-250654", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "447706", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7009208, "cost_of_revenue": 5673220, "gross_profit": 1335988, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 339336, "depreciation_amortisation": 31726, "ebitda": 371062, "interest_expense": 34656, "interest_income": null, "other_non_operating": null, "pretax_income": 274164, "tax_provision": 25126, "effective_tax_rate": null, "net_income": 249036, "net_income_continuing_ops": null, "net_income_to_common": 249036, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 6843000, "operating_cash_flow": -83918, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51730, "acquisitions": null, "other_investing": null, "investing_cash_flow": -250654, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 61542, "free_cash_flow": -32188, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "339336", "ebitda": "371062", "netIncome": "249036", "grossProfit": "1335988", "depreciation": "None", "totalRevenue": "7009208", "costOfRevenue": "5673220", "interestIncome": "None", "incomeBeforeTax": "274164", "interestExpense": "34656", "operatingIncome": "308820", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "25126", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1027168", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5673220", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31726", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "6843000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "249036", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "-311058", "operatingCashflow": "-83918", "capitalExpenditures": "51730", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61542", "cashflowFromInvestment": "-250654", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "447706", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "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": 3, "quarterly_financial_periods": 10, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-03-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }