{ "ticker": { "uuid": "73d54dce-2b36-4ec4-ad47-592f08e92a9b", "symbol": "ADGM", "name": "Adagio Medical Holdings, Inc Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/73d54dce-2b36-4ec4-ad47-592f08e92a9b/", "api_url": "https://sharemaestro.com/factors/api/tickers/73d54dce-2b36-4ec4-ad47-592f08e92a9b/" }, "ticker_metadata": { "id": 4616, "uuid": "73d54dce-2b36-4ec4-ad47-592f08e92a9b", "symbol": "ADGM", "name": "Adagio Medical Holdings, Inc Common Stock", "asset_type": "equity", "market_cap": 16080400, "stock_exchange_id": 2, "industry": "Medical Devices", "sector": "Healthcare", "description": "Adagio Medical Holdings, Inc. is a cutting-edge biotechnology company focused on developing advanced medical technologies for the treatment of cardiac arrhythmias. By leveraging its proprietary platform, Adagio is pioneering innovative targeted ablation techniques that fulfill significant gaps in the electrophysiology market. With a promising product pipeline and an experienced leadership team, the company offers a compelling investment opportunity for institutional investors seeking to participate in the rapidly evolving healthcare landscape and enhance patient care in the cardiac domain.", "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": "73d54dce-2b36-4ec4-ad47-592f08e92a9b", "symbol": "ADGM", "name": "Adagio Medical Holdings, Inc Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/73d54dce-2b36-4ec4-ad47-592f08e92a9b/", "api_url": "https://sharemaestro.com/factors/api/tickers/73d54dce-2b36-4ec4-ad47-592f08e92a9b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.75, "value": 0.62, "quality": 0.61, "momentum": 0.62, "coverage": 0.667, "confidence": 0.667, "delta": null }, "headline_factors": { "price": 0.72, "market_cap": 16102582.78, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -4.2561, "piotroski_f_score": 2, "momentum_12_1": -0.2323, "volatility_252d": 0.9111 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.4286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:50.406300+00:00", "batch_id": "" }, "size": { "price_close": 0.725, "market_cap": 16102582.775, "market_cap_usd": 16102582.775, "enterprise_value": 26290582.775, "shares_outstanding": 22210459, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.8127, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -1.1081, "ev_ebitda": null, "ev_ebit": -1.3409, "ev_sales": null, "ev_fcf": -1.8092, "earnings_yield": null, "fcf_yield": -0.5527, "price_to_sales": null, "price_to_book": 2.8127, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -4.2561, "roa": -0.6199, "roic": -0.9241, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 0.5964, "accruals_ratio": -0.2146, "sbc_to_revenue": null, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 0.3942, "revenue_stability_5y": 0.5938, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0351, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.866, "net_debt_to_ebitda": -0.5541, "debt_to_assets": 0.5876, "interest_coverage": -6.4878, "current_ratio": 1.8494, "quick_ratio": 1.6623, "net_debt": 10188000, "local_beta": -0.0037, "volatility_252d": 0.9111, "volatility_60d": 1.8033, "max_drawdown_12m": -0.6416, "risk_adjusted_momentum": -0.2549 }, "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": -0.429, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2564, "price_return_3m": -0.2579, "price_return_6m": -0.2171, "price_return_9m": -0.5411, "price_return_12m": -0.4291, "price_return_12m_ex1m": -0.2323, "momentum_6m": -0.2171, "momentum_12m": -0.4291, "momentum_12_1": -0.2323, "distance_from_52w_high": -0.6411, "distance_from_52w_low": 0.0014, "relative_strength": -0.5871 }, "raw_ttm": { "revenue_ttm": 0, "gross_profit_ttm": -1378000, "ebit_ttm": -19606000, "ebitda_ttm": -18388000, "net_income_ttm": -24366000, "eps_diluted_ttm": -1.0971, "operating_cash_flow_ttm": -15929000, "capital_expenditure_ttm": 1397000, "fcf_ttm": -14532000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3022000, "cash_and_equivalents": 12909000, "total_current_assets": 15855000, "total_current_liabilities": 8573000, "net_ppe": null, "total_assets": 39308000, "total_debt": 23097000, "total_equity": 5725000, "net_working_capital": -5402000, "book_value_per_share": 0.2578, "retained_earnings": -102631000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -15211000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 38, "quality_composite": 39, "momentum_composite": 38, "growth_composite": 38, "yield_composite": 38, "svqf_composite": 35, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 25, "quality_value_composite": 0.615, "os_score": 0.75, "value_percentile": 0.62, "quality_percentile": 0.61, "momentum_percentile": 0.62, "factor_coverage": 0.667, "signal_confidence": 0.667, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 38, "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": 92, "ticker_id": 4616, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.4286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:50.406300+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.725, "market_cap": 16102582.775, "market_cap_usd": 16102582.775, "enterprise_value": 26290582.775, "shares_outstanding": 22210459, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.81267821, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -1.10807754, "ev_ebitda": null, "ev_ebit": -1.34094577, "ev_sales": null, "ev_fcf": -1.80915103, "earnings_yield": null, "fcf_yield": -0.55274545, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -4.25606987, "roa": -0.61987382, "roic": -0.9240558, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 0.59640483, "accruals_ratio": -0.21463824, "sbc_to_revenue": null, "debt_to_equity": 5.8660262, "net_debt_to_ebitda": -0.55405699, "debt_to_assets": 0.58759031, "interest_coverage": -6.48775645, "current_ratio": 1.84941094, "quick_ratio": 1.66231191, "net_debt": 10188000, "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": -0.4289677, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 0.394212, "revenue_stability_5y": 0.59383, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.25641026, "price_return_3m": -0.25793245, "price_return_6m": -0.21706263, "price_return_9m": -0.54113924, "price_return_12m": -0.42913386, "price_return_12m_ex1m": -0.23228346, "distance_from_52w_high": -0.64108911, "distance_from_52w_low": 0.00138122, "relative_strength": -0.58707491, "local_beta": -0.0037, "volatility_252d": 0.911118, "volatility_60d": 1.803326, "max_drawdown_12m": -0.64158416, "revenue_ttm": 0, "gross_profit_ttm": -1378000, "ebit_ttm": -19606000, "ebitda_ttm": -18388000, "net_income_ttm": -24366000, "eps_diluted_ttm": -1.09705072, "operating_cash_flow_ttm": -15929000, "capital_expenditure_ttm": 1397000, "fcf_ttm": -14532000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3022000, "cash_and_equivalents": 12909000, "total_current_assets": 15855000, "total_current_liabilities": 8573000, "net_ppe": null, "total_assets": 39308000, "total_debt": 23097000, "total_equity": 5725000, "net_working_capital": -5402000, "book_value_per_share": 0.25776144, "retained_earnings": -102631000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -15211000, "tangible_book_per_share": null, "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": 38, "quality_composite": 39, "momentum_composite": 38, "growth_composite": 38, "yield_composite": 38, "svqf_composite": 35, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 25, "factor_coverage": 0.667, "signal_confidence": 0.667, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 38, "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": 0.72, "os": 0.75, "value": 0.62, "quality": 0.61, "momentum": 0.62, "confidence": 0.667, "coverage": 0.667, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -4.2561, "momentum_12_1": -0.2323, "complete_fields": { "id": 92, "ticker_id": 4616, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.4286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:50.406300+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.725, "market_cap": 16102582.775, "market_cap_usd": 16102582.775, "enterprise_value": 26290582.775, "shares_outstanding": 22210459, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.81267821, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -1.10807754, "ev_ebitda": null, "ev_ebit": -1.34094577, "ev_sales": null, "ev_fcf": -1.80915103, "earnings_yield": null, "fcf_yield": -0.55274545, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -4.25606987, "roa": -0.61987382, "roic": -0.9240558, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 0.59640483, "accruals_ratio": -0.21463824, "sbc_to_revenue": null, "debt_to_equity": 5.8660262, "net_debt_to_ebitda": -0.55405699, "debt_to_assets": 0.58759031, "interest_coverage": -6.48775645, "current_ratio": 1.84941094, "quick_ratio": 1.66231191, "net_debt": 10188000, "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": -0.4289677, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 0.394212, "revenue_stability_5y": 0.59383, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.25641026, "price_return_3m": -0.25793245, "price_return_6m": -0.21706263, "price_return_9m": -0.54113924, "price_return_12m": -0.42913386, "price_return_12m_ex1m": -0.23228346, "distance_from_52w_high": -0.64108911, "distance_from_52w_low": 0.00138122, "relative_strength": -0.58707491, "local_beta": -0.0037, "volatility_252d": 0.911118, "volatility_60d": 1.803326, "max_drawdown_12m": -0.64158416, "revenue_ttm": 0, "gross_profit_ttm": -1378000, "ebit_ttm": -19606000, "ebitda_ttm": -18388000, "net_income_ttm": -24366000, "eps_diluted_ttm": -1.09705072, "operating_cash_flow_ttm": -15929000, "capital_expenditure_ttm": 1397000, "fcf_ttm": -14532000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3022000, "cash_and_equivalents": 12909000, "total_current_assets": 15855000, "total_current_liabilities": 8573000, "net_ppe": null, "total_assets": 39308000, "total_debt": 23097000, "total_equity": 5725000, "net_working_capital": -5402000, "book_value_per_share": 0.25776144, "retained_earnings": -102631000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -15211000, "tangible_book_per_share": null, "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": 38, "quality_composite": 39, "momentum_composite": 38, "growth_composite": 38, "yield_composite": 38, "svqf_composite": 35, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 25, "factor_coverage": 0.667, "signal_confidence": 0.667, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 38, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 1654000, "gross_profit": -1654000, "ebit": -21890000, "ebitda": -20920000, "pretax_income": -25084000, "tax_provision": null, "net_income": -25084000, "net_income_to_common": -25084000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17105000, "total_current_assets": 20082000, "total_assets": 43253000, "short_term_debt": 155000, "long_term_debt": 21040000, "total_debt": 21195000, "total_liabilities": 30851000, "total_equity": 12402000, "shares_outstanding": 16577126, "goodwill_and_intangibles": 20936000 }, "cash_flow": { "operating_cash_flow": -19014000, "capital_expenditure": 374000, "free_cash_flow": -18640000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8026, "ticker_id": 4616, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21890000", "ebitda": "-20920000", "netIncome": "-25084000", "grossProfit": "-1654000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "1654000", "interestIncome": "477000", "incomeBeforeTax": "-25084000", "interestExpense": "2906000", "operatingIncome": "-21890000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2429000", "nonInterestIncome": "None", "operatingExpenses": "20236000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10639000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "970000", "sellingGeneralAndAdministrative": "10567000", "netIncomeFromContinuingOperations": "-25084000" }, "balance": { "goodwill": "13967000", "inventory": "1672000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "43253000", "longTermDebt": "21040000", "shortTermDebt": "155000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6969000", "reportedCurrency": "USD", "retainedEarnings": "-95609000", "totalLiabilities": "30851000", "otherCurrentAssets": "1305000", "totalCurrentAssets": "20082000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23171000", "currentAccountsPayable": "1082000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21758000", "totalShareholderEquity": "12402000", "capitalLeaseObligations": "718000", "otherCurrentLiabilities": "6996000", "totalCurrentLiabilities": "8233000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "22618000", "cashAndShortTermInvestments": "17105000", "commonStockSharesOutstanding": "16577126", "intangibleAssetsExcludingGoodwill": "6969000", "cashAndCashEquivalentsAtCarryingValue": "17105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25084000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "931000", "operatingCashflow": "-19014000", "capitalExpenditures": "374000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16134000", "cashflowFromInvestment": "-374000", "stockBasedCompensation": "1479000", "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": "970000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 1654000, "gross_profit": -1654000, "research_and_development": 10639000, "selling_general_admin": 10567000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21890000, "depreciation_amortisation": 970000, "ebitda": -20920000, "interest_expense": 2906000, "interest_income": null, "other_non_operating": null, "pretax_income": -25084000, "tax_provision": null, "effective_tax_rate": null, "net_income": -25084000, "net_income_continuing_ops": -25084000, "net_income_to_common": -25084000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17105000, "short_term_investments": null, "net_receivables": 0, "inventory": 1672000, "other_current_assets": null, "total_current_assets": 20082000, "net_ppe": null, "goodwill": 13967000, "intangible_assets": 6969000, "goodwill_and_intangibles": 20936000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23171000, "total_assets": 43253000, "short_term_debt": 155000, "accounts_payable": 1082000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8233000, "long_term_debt": 21040000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22618000, "total_liabilities": 30851000, "total_debt": 21195000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -95609000, "total_equity": 12402000, "shares_outstanding": 16577126, "operating_cash_flow": -19014000, "stock_based_compensation": 1479000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 374000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -374000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16134000, "free_cash_flow": -18640000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-21890000", "ebitda": "-20920000", "netIncome": "-25084000", "grossProfit": "-1654000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "1654000", "interestIncome": "477000", "incomeBeforeTax": "-25084000", "interestExpense": "2906000", "operatingIncome": "-21890000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2429000", "nonInterestIncome": "None", "operatingExpenses": "20236000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10639000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "970000", "sellingGeneralAndAdministrative": "10567000", "netIncomeFromContinuingOperations": "-25084000" }, "balance": { "goodwill": "13967000", "inventory": "1672000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "43253000", "longTermDebt": "21040000", "shortTermDebt": "155000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6969000", "reportedCurrency": "USD", "retainedEarnings": "-95609000", "totalLiabilities": "30851000", "otherCurrentAssets": "1305000", "totalCurrentAssets": "20082000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23171000", "currentAccountsPayable": "1082000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21758000", "totalShareholderEquity": "12402000", "capitalLeaseObligations": "718000", "otherCurrentLiabilities": "6996000", "totalCurrentLiabilities": "8233000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "22618000", "cashAndShortTermInvestments": "17105000", "commonStockSharesOutstanding": "16577126", "intangibleAssetsExcludingGoodwill": "6969000", "cashAndCashEquivalentsAtCarryingValue": "17105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25084000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "931000", "operatingCashflow": "-19014000", "capitalExpenditures": "374000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16134000", "cashflowFromInvestment": "-374000", "stockBasedCompensation": "1479000", "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": "970000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "income_statement": { "revenue": 269000, "cost_of_revenue": 1937000, "gross_profit": -1668000, "ebit": -54868000, "ebitda": -62480000, "pretax_income": -53763000, "tax_provision": -53763000, "net_income": -53763000, "net_income_to_common": -53763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20586000, "total_current_assets": 25349000, "total_assets": 48448000, "short_term_debt": 143000, "long_term_debt": 16076000, "total_debt": 16219000, "total_liabilities": 28536000, "total_equity": 19912000, "shares_outstanding": 15198232, "goodwill_and_intangibles": 20936000 }, "cash_flow": { "operating_cash_flow": -29459000, "capital_expenditure": 1648000, "free_cash_flow": -27811000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8031, "ticker_id": 4616, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-54868000", "ebitda": "-62480000", "netIncome": "-53763000", "grossProfit": "-1668000", "depreciation": "None", "totalRevenue": "269000", "costOfRevenue": "1937000", "interestIncome": "None", "incomeBeforeTax": "-53763000", "interestExpense": "1102000", "operatingIncome": "-62480000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-53763000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "60812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4634000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1937000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-7612000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "13967000", "inventory": "2566000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "48448000", "longTermDebt": "16076000", "shortTermDebt": "143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6969000", "reportedCurrency": "USD", "retainedEarnings": "-70586000", "totalLiabilities": "28536000", "otherCurrentAssets": "2162000", "totalCurrentAssets": "25349000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23099000", "currentAccountsPayable": "2840000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16265000", "totalShareholderEquity": "19912000", "capitalLeaseObligations": "189000", "otherCurrentLiabilities": "4780000", "totalCurrentLiabilities": "7763000", "otherNonCurrentLiabilities": "3616000", "totalNonCurrentLiabilities": "20773000", "cashAndShortTermInvestments": "20586000", "commonStockSharesOutstanding": "15198232", "intangibleAssetsExcludingGoodwill": "6969000", "cashAndCashEquivalentsAtCarryingValue": "20586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75041000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "626000", "operatingCashflow": "-29459000", "capitalExpenditures": "1648000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15633000", "cashflowFromInvestment": "-1648000", "stockBasedCompensation": "642000", "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": "1386000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 269000, "cost_of_revenue": 1937000, "gross_profit": -1668000, "research_and_development": 4634000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -54868000, "depreciation_amortisation": -7612000, "ebitda": -62480000, "interest_expense": 1102000, "interest_income": null, "other_non_operating": null, "pretax_income": -53763000, "tax_provision": -53763000, "effective_tax_rate": null, "net_income": -53763000, "net_income_continuing_ops": null, "net_income_to_common": -53763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20586000, "short_term_investments": null, "net_receivables": 35000, "inventory": 2566000, "other_current_assets": null, "total_current_assets": 25349000, "net_ppe": null, "goodwill": 13967000, "intangible_assets": 6969000, "goodwill_and_intangibles": 20936000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23099000, "total_assets": 48448000, "short_term_debt": 143000, "accounts_payable": 2840000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7763000, "long_term_debt": 16076000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20773000, "total_liabilities": 28536000, "total_debt": 16219000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -70586000, "total_equity": 19912000, "shares_outstanding": 15198232, "operating_cash_flow": -29459000, "stock_based_compensation": 642000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1648000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1648000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15633000, "free_cash_flow": -27811000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-54868000", "ebitda": "-62480000", "netIncome": "-53763000", "grossProfit": "-1668000", "depreciation": "None", "totalRevenue": "269000", "costOfRevenue": "1937000", "interestIncome": "None", "incomeBeforeTax": "-53763000", "interestExpense": "1102000", "operatingIncome": "-62480000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-53763000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "60812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4634000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1937000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-7612000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "13967000", "inventory": "2566000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "48448000", "longTermDebt": "16076000", "shortTermDebt": "143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6969000", "reportedCurrency": "USD", "retainedEarnings": "-70586000", "totalLiabilities": "28536000", "otherCurrentAssets": "2162000", "totalCurrentAssets": "25349000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23099000", "currentAccountsPayable": "2840000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16265000", "totalShareholderEquity": "19912000", "capitalLeaseObligations": "189000", "otherCurrentLiabilities": "4780000", "totalCurrentLiabilities": "7763000", "otherNonCurrentLiabilities": "3616000", "totalNonCurrentLiabilities": "20773000", "cashAndShortTermInvestments": "20586000", "commonStockSharesOutstanding": "15198232", "intangibleAssetsExcludingGoodwill": "6969000", "cashAndCashEquivalentsAtCarryingValue": "20586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75041000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "626000", "operatingCashflow": "-29459000", "capitalExpenditures": "1648000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15633000", "cashflowFromInvestment": "-1648000", "stockBasedCompensation": "642000", "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": "1386000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "income_statement": { "revenue": 300000, "cost_of_revenue": 1306000, "gross_profit": -1006000, "ebit": -27942000, "ebitda": -27410000, "pretax_income": -38146000, "tax_provision": null, "net_income": -38146000, "net_income_to_common": -38146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1383000, "total_current_assets": 5185000, "total_assets": 6825000, "short_term_debt": 38204000, "long_term_debt": 143000, "total_debt": 38347000, "total_liabilities": 138848000, "total_equity": -132023000, "shares_outstanding": 7855682, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -25652000, "capital_expenditure": 333000, "free_cash_flow": -25319000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8036, "ticker_id": 4616, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27942000", "ebitda": "-27410000", "netIncome": "-38146000", "grossProfit": "-1006000", "depreciation": "None", "totalRevenue": "300000", "costOfRevenue": "1306000", "interestIncome": "3000", "incomeBeforeTax": "-38146000", "interestExpense": "1659000", "operatingIncome": "-27942000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1656000", "nonInterestIncome": "None", "operatingExpenses": "26936000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15399000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1306000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "532000", "sellingGeneralAndAdministrative": "4752272", "netIncomeFromContinuingOperations": "-38146000" }, "balance": { "goodwill": "0", "inventory": "3322000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "6825000", "longTermDebt": "143000", "shortTermDebt": "38204000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-133649000", "totalLiabilities": "138848000", "otherCurrentAssets": "409000", "totalCurrentAssets": "5185000", "currentLongTermDebt": "39681000", "longTermInvestments": "None", "shortTermInvestments": "1362809", "currentNetReceivables": "71000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1640000", "currentAccountsPayable": "3830000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38399000", "totalShareholderEquity": "-132023000", "capitalLeaseObligations": "131000", "otherCurrentLiabilities": "5142000", "totalCurrentLiabilities": "47176000", "otherNonCurrentLiabilities": "8000", "totalNonCurrentLiabilities": "91672000", "cashAndShortTermInvestments": "1383000", "commonStockSharesOutstanding": "7855682", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1383000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36590000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2976000", "operatingCashflow": "-25652000", "capitalExpenditures": "333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21875000", "cashflowFromInvestment": "-340000", "stockBasedCompensation": "442000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115071882", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "548000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 300000, "cost_of_revenue": 1306000, "gross_profit": -1006000, "research_and_development": 15399000, "selling_general_admin": 4752272, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27942000, "depreciation_amortisation": 532000, "ebitda": -27410000, "interest_expense": 1659000, "interest_income": null, "other_non_operating": null, "pretax_income": -38146000, "tax_provision": null, "effective_tax_rate": null, "net_income": -38146000, "net_income_continuing_ops": -38146000, "net_income_to_common": -38146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1383000, "short_term_investments": 1362809, "net_receivables": 71000, "inventory": 3322000, "other_current_assets": null, "total_current_assets": 5185000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1640000, "total_assets": 6825000, "short_term_debt": 38204000, "accounts_payable": 3830000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47176000, "long_term_debt": 143000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 91672000, "total_liabilities": 138848000, "total_debt": 38347000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -133649000, "total_equity": -132023000, "shares_outstanding": 7855682, "operating_cash_flow": -25652000, "stock_based_compensation": 442000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 333000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -340000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21875000, "free_cash_flow": -25319000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27942000", "ebitda": "-27410000", "netIncome": "-38146000", "grossProfit": "-1006000", "depreciation": "None", "totalRevenue": "300000", "costOfRevenue": "1306000", "interestIncome": "3000", "incomeBeforeTax": "-38146000", "interestExpense": "1659000", "operatingIncome": "-27942000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1656000", "nonInterestIncome": "None", "operatingExpenses": "26936000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15399000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1306000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "532000", "sellingGeneralAndAdministrative": "4752272", "netIncomeFromContinuingOperations": "-38146000" }, "balance": { "goodwill": "0", "inventory": "3322000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "6825000", "longTermDebt": "143000", "shortTermDebt": "38204000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-133649000", "totalLiabilities": "138848000", "otherCurrentAssets": "409000", "totalCurrentAssets": "5185000", "currentLongTermDebt": "39681000", "longTermInvestments": "None", "shortTermInvestments": "1362809", "currentNetReceivables": "71000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1640000", "currentAccountsPayable": "3830000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38399000", "totalShareholderEquity": "-132023000", "capitalLeaseObligations": "131000", "otherCurrentLiabilities": "5142000", "totalCurrentLiabilities": "47176000", "otherNonCurrentLiabilities": "8000", "totalNonCurrentLiabilities": "91672000", "cashAndShortTermInvestments": "1383000", "commonStockSharesOutstanding": "7855682", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1383000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36590000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2976000", "operatingCashflow": "-25652000", "capitalExpenditures": "333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21875000", "cashflowFromInvestment": "-340000", "stockBasedCompensation": "442000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115071882", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "548000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "income_statement": { "revenue": 189000, "cost_of_revenue": 875000, "gross_profit": -686000, "ebit": -23536000, "ebitda": -23041000, "pretax_income": -23673000, "tax_provision": null, "net_income": -23673000, "net_income_to_common": -23673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5547000, "total_current_assets": 6732000, "total_assets": 8697000, "short_term_debt": 9663000, "long_term_debt": null, "total_debt": 9663000, "total_liabilities": 104574000, "total_equity": -95877000, "shares_outstanding": 19186500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -22412000, "capital_expenditure": 492000, "free_cash_flow": -21920000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8041, "ticker_id": 4616, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23536000", "ebitda": "-23041000", "netIncome": "-23673000", "grossProfit": "-686000", "depreciation": "None", "totalRevenue": "189000", "costOfRevenue": "875000", "interestIncome": "39000", "incomeBeforeTax": "-23673000", "interestExpense": "137000", "operatingIncome": "-23913000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-98000", "nonInterestIncome": "None", "operatingExpenses": "23227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17855000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "875000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "495000", "sellingGeneralAndAdministrative": "1009074", "netIncomeFromContinuingOperations": "-23673000" }, "balance": { "goodwill": "None", "inventory": "367000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "8697000", "longTermDebt": "None", "shortTermDebt": "9663000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-97059000", "totalLiabilities": "104574000", "otherCurrentAssets": "818000", "totalCurrentAssets": "6732000", "currentLongTermDebt": "9500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "-6585551", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1965000", "currentAccountsPayable": "1011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9797000", "totalShareholderEquity": "-95877000", "capitalLeaseObligations": "297000", "otherCurrentLiabilities": "2294000", "totalCurrentLiabilities": "12968000", "otherNonCurrentLiabilities": "3000", "totalNonCurrentLiabilities": "91606000", "cashAndShortTermInvestments": "5547000", "commonStockSharesOutstanding": "19186500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23673000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "35000", "operatingCashflow": "-22412000", "capitalExpenditures": "492000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9525000", "cashflowFromInvestment": "-500000", "stockBasedCompensation": "365000", "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": "495000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 189000, "cost_of_revenue": 875000, "gross_profit": -686000, "research_and_development": 17855000, "selling_general_admin": 1009074, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23536000, "depreciation_amortisation": 495000, "ebitda": -23041000, "interest_expense": 137000, "interest_income": null, "other_non_operating": null, "pretax_income": -23673000, "tax_provision": null, "effective_tax_rate": null, "net_income": -23673000, "net_income_continuing_ops": -23673000, "net_income_to_common": -23673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5547000, "short_term_investments": null, "net_receivables": -6585551, "inventory": 367000, "other_current_assets": null, "total_current_assets": 6732000, "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": 1965000, "total_assets": 8697000, "short_term_debt": 9663000, "accounts_payable": 1011000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12968000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 91606000, "total_liabilities": 104574000, "total_debt": 9663000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -97059000, "total_equity": -95877000, "shares_outstanding": 19186500, "operating_cash_flow": -22412000, "stock_based_compensation": 365000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 492000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9525000, "free_cash_flow": -21920000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23536000", "ebitda": "-23041000", "netIncome": "-23673000", "grossProfit": "-686000", "depreciation": "None", "totalRevenue": "189000", "costOfRevenue": "875000", "interestIncome": "39000", "incomeBeforeTax": "-23673000", "interestExpense": "137000", "operatingIncome": "-23913000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-98000", "nonInterestIncome": "None", "operatingExpenses": "23227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17855000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "875000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "495000", "sellingGeneralAndAdministrative": "1009074", "netIncomeFromContinuingOperations": "-23673000" }, "balance": { "goodwill": "None", "inventory": "367000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "8697000", "longTermDebt": "None", "shortTermDebt": "9663000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-97059000", "totalLiabilities": "104574000", "otherCurrentAssets": "818000", "totalCurrentAssets": "6732000", "currentLongTermDebt": "9500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "-6585551", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1965000", "currentAccountsPayable": "1011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9797000", "totalShareholderEquity": "-95877000", "capitalLeaseObligations": "297000", "otherCurrentLiabilities": "2294000", "totalCurrentLiabilities": "12968000", "otherNonCurrentLiabilities": "3000", "totalNonCurrentLiabilities": "91606000", "cashAndShortTermInvestments": "5547000", "commonStockSharesOutstanding": "19186500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23673000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "35000", "operatingCashflow": "-22412000", "capitalExpenditures": "492000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9525000", "cashflowFromInvestment": "-500000", "stockBasedCompensation": "365000", "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": "495000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "income_statement": { "revenue": 270000, "cost_of_revenue": 1158000, "gross_profit": -888000, "ebit": -19938000, "ebitda": -19602000, "pretax_income": -19938000, "tax_provision": null, "net_income": -19938000, "net_income_to_common": -19938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18853000, "total_current_assets": 19724000, "total_assets": 21444000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 94062000, "total_equity": -72618000, "shares_outstanding": 19186500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -19307000, "capital_expenditure": 1272000, "free_cash_flow": -18035000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8042, "ticker_id": 4616, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19938000", "ebitda": "-19602000", "netIncome": "-19938000", "grossProfit": "-888000", "depreciation": "None", "totalRevenue": "270000", "costOfRevenue": "1158000", "interestIncome": "3000", "incomeBeforeTax": "-19938000", "interestExpense": "0", "operatingIncome": "-20645000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "3000", "nonInterestIncome": "None", "operatingExpenses": "19757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15355000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "336000", "sellingGeneralAndAdministrative": "6614208", "netIncomeFromContinuingOperations": "-19938000" }, "balance": { "goodwill": "None", "inventory": "334000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "21444000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-73386000", "totalLiabilities": "94062000", "otherCurrentAssets": "504000", "totalCurrentAssets": "19724000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1720000", "currentAccountsPayable": "578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-72618000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "2010000", "totalCurrentLiabilities": "2588000", "otherNonCurrentLiabilities": "5000", "totalNonCurrentLiabilities": "91474000", "cashAndShortTermInvestments": "18853000", "commonStockSharesOutstanding": "19186500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18853000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19938000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-473000", "operatingCashflow": "-19307000", "capitalExpenditures": "1272000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "130000", "cashflowFromInvestment": "-1272000", "stockBasedCompensation": "339000", "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": "336000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 270000, "cost_of_revenue": 1158000, "gross_profit": -888000, "research_and_development": 15355000, "selling_general_admin": 6614208, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19938000, "depreciation_amortisation": 336000, "ebitda": -19602000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -19938000, "tax_provision": null, "effective_tax_rate": null, "net_income": -19938000, "net_income_continuing_ops": -19938000, "net_income_to_common": -19938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18853000, "short_term_investments": null, "net_receivables": 33000, "inventory": 334000, "other_current_assets": null, "total_current_assets": 19724000, "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": 1720000, "total_assets": 21444000, "short_term_debt": null, "accounts_payable": 578000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2588000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 91474000, "total_liabilities": 94062000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -73386000, "total_equity": -72618000, "shares_outstanding": 19186500, "operating_cash_flow": -19307000, "stock_based_compensation": 339000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1272000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1272000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 130000, "free_cash_flow": -18035000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19938000", "ebitda": "-19602000", "netIncome": "-19938000", "grossProfit": "-888000", "depreciation": "None", "totalRevenue": "270000", "costOfRevenue": "1158000", "interestIncome": "3000", "incomeBeforeTax": "-19938000", "interestExpense": "0", "operatingIncome": "-20645000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "3000", "nonInterestIncome": "None", "operatingExpenses": "19757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15355000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "336000", "sellingGeneralAndAdministrative": "6614208", "netIncomeFromContinuingOperations": "-19938000" }, "balance": { "goodwill": "None", "inventory": "334000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "21444000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-73386000", "totalLiabilities": "94062000", "otherCurrentAssets": "504000", "totalCurrentAssets": "19724000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1720000", "currentAccountsPayable": "578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-72618000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "2010000", "totalCurrentLiabilities": "2588000", "otherNonCurrentLiabilities": "5000", "totalNonCurrentLiabilities": "91474000", "cashAndShortTermInvestments": "18853000", "commonStockSharesOutstanding": "19186500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18853000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19938000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-473000", "operatingCashflow": "-19307000", "capitalExpenditures": "1272000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "130000", "cashflowFromInvestment": "-1272000", "stockBasedCompensation": "339000", "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": "336000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -13539, "ebitda": -13539, "pretax_income": -13539, "tax_provision": null, "net_income": -13539, "net_income_to_common": -13539, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 1750, "total_assets": 42455, "short_term_debt": 11216, "long_term_debt": null, "total_debt": 11216, "total_liabilities": 55994, "total_equity": -13539, "shares_outstanding": 19186500, "goodwill_and_intangibles": null }, "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": 8043, "ticker_id": 4616, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13539", "ebitda": "-13539", "netIncome": "-13539", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-13539", "interestExpense": "None", "operatingIncome": "-13539", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "13539", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "42455", "longTermDebt": "None", "shortTermDebt": "11216", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-13539", "totalLiabilities": "55994", "otherCurrentAssets": "1750", "totalCurrentAssets": "1750", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40705", "currentAccountsPayable": "25000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11216", "totalShareholderEquity": "-13539", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55994", "totalCurrentLiabilities": "55994", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "19186500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "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": -13539, "depreciation_amortisation": null, "ebitda": -13539, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -13539, "tax_provision": null, "effective_tax_rate": null, "net_income": -13539, "net_income_continuing_ops": null, "net_income_to_common": -13539, "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": 1750, "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": 40705, "total_assets": 42455, "short_term_debt": 11216, "accounts_payable": 25000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55994, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 55994, "total_debt": 11216, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13539, "total_equity": -13539, "shares_outstanding": 19186500, "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": { "income": { "ebit": "-13539", "ebitda": "-13539", "netIncome": "-13539", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-13539", "interestExpense": "None", "operatingIncome": "-13539", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "13539", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "42455", "longTermDebt": "None", "shortTermDebt": "11216", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-13539", "totalLiabilities": "55994", "otherCurrentAssets": "1750", "totalCurrentAssets": "1750", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40705", "currentAccountsPayable": "25000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11216", "totalShareholderEquity": "-13539", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55994", "totalCurrentLiabilities": "55994", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "19186500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 210000, "gross_profit": -210000, "ebit": -5200000, "ebitda": -4990000, "pretax_income": -6995000, "tax_provision": null, "net_income": -6995000, "net_income_to_common": -6995000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12909000, "total_current_assets": 15855000, "total_assets": 39308000, "short_term_debt": 225000, "long_term_debt": 22872000, "total_debt": 23097000, "total_liabilities": 33583000, "total_equity": 5725000, "shares_outstanding": 22210459, "goodwill_and_intangibles": 20936000 }, "cash_flow": { "operating_cash_flow": -4126000, "capital_expenditure": 2000, "free_cash_flow": -4124000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8024, "ticker_id": 4616, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5200000", "ebitda": "-4990000", "netIncome": "-6995000", "grossProfit": "-210000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "210000", "interestIncome": "107000", "incomeBeforeTax": "-6995000", "interestExpense": "778000", "operatingIncome": "-5200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-671000", "nonInterestIncome": "None", "operatingExpenses": "4990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2741000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210000", "sellingGeneralAndAdministrative": "2459000", "netIncomeFromContinuingOperations": "-6995000" }, "balance": { "goodwill": "13967000", "inventory": "1604000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "39308000", "longTermDebt": "22872000", "shortTermDebt": "225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "6969000", "reportedCurrency": "USD", "retainedEarnings": "-102631000", "totalLiabilities": "33583000", "otherCurrentAssets": "1342000", "totalCurrentAssets": "15855000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23453000", "currentAccountsPayable": "1217000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24089000", "totalShareholderEquity": "5725000", "capitalLeaseObligations": "1217000", "otherCurrentLiabilities": "7131000", "totalCurrentLiabilities": "8573000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25010000", "cashAndShortTermInvestments": "12909000", "commonStockSharesOutstanding": "22210459", "intangibleAssetsExcludingGoodwill": "6969000", "cashAndCashEquivalentsAtCarryingValue": "12909000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6995000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "68000", "operatingCashflow": "-4126000", "capitalExpenditures": "2000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-2000", "stockBasedCompensation": "389000", "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": "210000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 210000, "gross_profit": -210000, "research_and_development": 2741000, "selling_general_admin": 2459000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5200000, "depreciation_amortisation": 210000, "ebitda": -4990000, "interest_expense": 778000, "interest_income": null, "other_non_operating": null, "pretax_income": -6995000, "tax_provision": null, "effective_tax_rate": null, "net_income": -6995000, "net_income_continuing_ops": -6995000, "net_income_to_common": -6995000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12909000, "short_term_investments": null, "net_receivables": null, "inventory": 1604000, "other_current_assets": null, "total_current_assets": 15855000, "net_ppe": null, "goodwill": 13967000, "intangible_assets": 6969000, "goodwill_and_intangibles": 20936000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23453000, "total_assets": 39308000, "short_term_debt": 225000, "accounts_payable": 1217000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8573000, "long_term_debt": 22872000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25010000, "total_liabilities": 33583000, "total_debt": 23097000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -102631000, "total_equity": 5725000, "shares_outstanding": 22210459, "operating_cash_flow": -4126000, "stock_based_compensation": 389000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4124000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5200000", "ebitda": "-4990000", "netIncome": "-6995000", "grossProfit": "-210000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "210000", "interestIncome": "107000", "incomeBeforeTax": "-6995000", "interestExpense": "778000", "operatingIncome": "-5200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-671000", "nonInterestIncome": "None", "operatingExpenses": "4990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2741000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210000", "sellingGeneralAndAdministrative": "2459000", "netIncomeFromContinuingOperations": "-6995000" }, "balance": { "goodwill": "13967000", "inventory": "1604000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "39308000", "longTermDebt": "22872000", "shortTermDebt": "225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "6969000", "reportedCurrency": "USD", "retainedEarnings": "-102631000", "totalLiabilities": "33583000", "otherCurrentAssets": "1342000", "totalCurrentAssets": "15855000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23453000", "currentAccountsPayable": "1217000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24089000", "totalShareholderEquity": "5725000", "capitalLeaseObligations": "1217000", "otherCurrentLiabilities": "7131000", "totalCurrentLiabilities": "8573000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25010000", "cashAndShortTermInvestments": "12909000", "commonStockSharesOutstanding": "22210459", "intangibleAssetsExcludingGoodwill": "6969000", "cashAndCashEquivalentsAtCarryingValue": "12909000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6995000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "68000", "operatingCashflow": "-4126000", "capitalExpenditures": "2000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-2000", "stockBasedCompensation": "389000", "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": "210000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 295000, "gross_profit": -295000, "ebit": -3968000, "ebitda": -3731000, "pretax_income": -3306000, "tax_provision": null, "net_income": -3306000, "net_income_to_common": -3306000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17105000, "total_current_assets": 20082000, "total_assets": 43253000, "short_term_debt": 155000, "long_term_debt": 21040000, "total_debt": 21195000, "total_liabilities": 30851000, "total_equity": 12402000, "shares_outstanding": 20143796, "goodwill_and_intangibles": 20936000 }, "cash_flow": { "operating_cash_flow": -4138000, "capital_expenditure": 865000, "free_cash_flow": -3273000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8025, "ticker_id": 4616, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3968000", "ebitda": "-3731000", "netIncome": "-3306000", "grossProfit": "-295000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "295000", "interestIncome": "132000", "incomeBeforeTax": "-3306000", "interestExpense": "775000", "operatingIncome": "-3968000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-643000", "nonInterestIncome": "None", "operatingExpenses": "3673000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2116500", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "295000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237000", "sellingGeneralAndAdministrative": "1675000", "netIncomeFromContinuingOperations": "-3306000" }, "balance": { "goodwill": "13967000", "inventory": "1672000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "43253000", "longTermDebt": "21040000", "shortTermDebt": "155000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6969000", "reportedCurrency": "USD", "retainedEarnings": "-95609000", "totalLiabilities": "30851000", "otherCurrentAssets": "1305000", "totalCurrentAssets": "20082000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23171000", "currentAccountsPayable": "1082000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21758000", "totalShareholderEquity": "12402000", "capitalLeaseObligations": "718000", "otherCurrentLiabilities": "6996000", "totalCurrentLiabilities": "8233000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "22618000", "cashAndShortTermInvestments": "17105000", "commonStockSharesOutstanding": "20143796", "intangibleAssetsExcludingGoodwill": "6969000", "cashAndCashEquivalentsAtCarryingValue": "17105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21778000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-122000", "operatingCashflow": "-4138000", "capitalExpenditures": "865000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16134000", "cashflowFromInvestment": "491000", "stockBasedCompensation": "-589000", "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": "-733000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 295000, "gross_profit": -295000, "research_and_development": 2116500, "selling_general_admin": 1675000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3968000, "depreciation_amortisation": 237000, "ebitda": -3731000, "interest_expense": 775000, "interest_income": null, "other_non_operating": null, "pretax_income": -3306000, "tax_provision": null, "effective_tax_rate": null, "net_income": -3306000, "net_income_continuing_ops": -3306000, "net_income_to_common": -3306000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17105000, "short_term_investments": null, "net_receivables": 0, "inventory": 1672000, "other_current_assets": null, "total_current_assets": 20082000, "net_ppe": null, "goodwill": 13967000, "intangible_assets": 6969000, "goodwill_and_intangibles": 20936000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23171000, "total_assets": 43253000, "short_term_debt": 155000, "accounts_payable": 1082000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8233000, "long_term_debt": 21040000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22618000, "total_liabilities": 30851000, "total_debt": 21195000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -95609000, "total_equity": 12402000, "shares_outstanding": 20143796, "operating_cash_flow": -4138000, "stock_based_compensation": -589000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 865000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 491000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16134000, "free_cash_flow": -3273000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3968000", "ebitda": "-3731000", "netIncome": "-3306000", "grossProfit": "-295000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "295000", "interestIncome": "132000", "incomeBeforeTax": "-3306000", "interestExpense": "775000", "operatingIncome": "-3968000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-643000", "nonInterestIncome": "None", "operatingExpenses": "3673000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2116500", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "295000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237000", "sellingGeneralAndAdministrative": "1675000", "netIncomeFromContinuingOperations": "-3306000" }, "balance": { "goodwill": "13967000", "inventory": "1672000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "43253000", "longTermDebt": "21040000", "shortTermDebt": "155000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6969000", "reportedCurrency": "USD", "retainedEarnings": "-95609000", "totalLiabilities": "30851000", "otherCurrentAssets": "1305000", "totalCurrentAssets": "20082000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23171000", "currentAccountsPayable": "1082000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21758000", "totalShareholderEquity": "12402000", "capitalLeaseObligations": "718000", "otherCurrentLiabilities": "6996000", "totalCurrentLiabilities": "8233000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "22618000", "cashAndShortTermInvestments": "17105000", "commonStockSharesOutstanding": "20143796", "intangibleAssetsExcludingGoodwill": "6969000", "cashAndCashEquivalentsAtCarryingValue": "17105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21778000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-122000", "operatingCashflow": "-4138000", "capitalExpenditures": "865000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16134000", "cashflowFromInvestment": "491000", "stockBasedCompensation": "-589000", "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": "-733000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 531000, "gross_profit": -531000, "ebit": -5721000, "ebitda": -5221000, "pretax_income": -10118000, "tax_provision": null, "net_income": -10118000, "net_income_to_common": -10118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4673000, "total_current_assets": 8143000, "total_assets": 31546000, "short_term_debt": 180000, "long_term_debt": 21191000, "total_debt": 21371000, "total_liabilities": 32858000, "total_equity": -1312000, "shares_outstanding": 15381565, "goodwill_and_intangibles": 20936000 }, "cash_flow": { "operating_cash_flow": -3009000, "capital_expenditure": 520000, "free_cash_flow": -2489000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8027, "ticker_id": 4616, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5721000", "ebitda": "-5221000", "netIncome": "-10118000", "grossProfit": "-531000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "531000", "interestIncome": "79000", "incomeBeforeTax": "-10118000", "interestExpense": "749000", "operatingIncome": "-5721000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-670000", "nonInterestIncome": "None", "operatingExpenses": "5190000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2274000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "500000", "sellingGeneralAndAdministrative": "2916000", "netIncomeFromContinuingOperations": "-10118000" }, "balance": { "goodwill": "13967000", "inventory": "1548000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "31546000", "longTermDebt": "21191000", "shortTermDebt": "180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "6969000", "reportedCurrency": "USD", "retainedEarnings": "-92303000", "totalLiabilities": "32858000", "otherCurrentAssets": "1922000", "totalCurrentAssets": "8143000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23403000", "currentAccountsPayable": "1024000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21967000", "totalShareholderEquity": "-1312000", "capitalLeaseObligations": "776000", "otherCurrentLiabilities": "8498000", "totalCurrentLiabilities": "9702000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23156000", "cashAndShortTermInvestments": "4673000", "commonStockSharesOutstanding": "15381565", "intangibleAssetsExcludingGoodwill": "6969000", "cashAndCashEquivalentsAtCarryingValue": "4673000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10118000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "297000", "operatingCashflow": "-3009000", "capitalExpenditures": "520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-520000", "stockBasedCompensation": "137000", "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": "191000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 531000, "gross_profit": -531000, "research_and_development": 2274000, "selling_general_admin": 2916000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5721000, "depreciation_amortisation": 500000, "ebitda": -5221000, "interest_expense": 749000, "interest_income": null, "other_non_operating": null, "pretax_income": -10118000, "tax_provision": null, "effective_tax_rate": null, "net_income": -10118000, "net_income_continuing_ops": -10118000, "net_income_to_common": -10118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4673000, "short_term_investments": null, "net_receivables": 0, "inventory": 1548000, "other_current_assets": null, "total_current_assets": 8143000, "net_ppe": null, "goodwill": 13967000, "intangible_assets": 6969000, "goodwill_and_intangibles": 20936000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23403000, "total_assets": 31546000, "short_term_debt": 180000, "accounts_payable": 1024000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9702000, "long_term_debt": 21191000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23156000, "total_liabilities": 32858000, "total_debt": 21371000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -92303000, "total_equity": -1312000, "shares_outstanding": 15381565, "operating_cash_flow": -3009000, "stock_based_compensation": 137000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 520000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -520000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": -2489000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5721000", "ebitda": "-5221000", "netIncome": "-10118000", "grossProfit": "-531000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "531000", "interestIncome": "79000", "incomeBeforeTax": "-10118000", "interestExpense": "749000", "operatingIncome": "-5721000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-670000", "nonInterestIncome": "None", "operatingExpenses": "5190000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2274000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "500000", "sellingGeneralAndAdministrative": "2916000", "netIncomeFromContinuingOperations": "-10118000" }, "balance": { "goodwill": "13967000", "inventory": "1548000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "31546000", "longTermDebt": "21191000", "shortTermDebt": "180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "6969000", "reportedCurrency": "USD", "retainedEarnings": "-92303000", "totalLiabilities": "32858000", "otherCurrentAssets": "1922000", "totalCurrentAssets": "8143000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23403000", "currentAccountsPayable": "1024000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21967000", "totalShareholderEquity": "-1312000", "capitalLeaseObligations": "776000", "otherCurrentLiabilities": "8498000", "totalCurrentLiabilities": "9702000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23156000", "cashAndShortTermInvestments": "4673000", "commonStockSharesOutstanding": "15381565", "intangibleAssetsExcludingGoodwill": "6969000", "cashAndCashEquivalentsAtCarryingValue": "4673000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10118000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "297000", "operatingCashflow": "-3009000", "capitalExpenditures": "520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-520000", "stockBasedCompensation": "137000", "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": "191000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 342000, "gross_profit": -342000, "ebit": -4717000, "ebitda": -4446000, "pretax_income": -3947000, "tax_provision": null, "net_income": -3947000, "net_income_to_common": -3947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8200000, "total_current_assets": 12227000, "total_assets": 35876000, "short_term_debt": 205000, "long_term_debt": 16945000, "total_debt": 17150000, "total_liabilities": 27210000, "total_equity": 8666000, "shares_outstanding": 15381565, "goodwill_and_intangibles": 20936000 }, "cash_flow": { "operating_cash_flow": -4656000, "capital_expenditure": 10000, "free_cash_flow": -4646000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8028, "ticker_id": 4616, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4717000", "ebitda": "-4446000", "netIncome": "-3947000", "grossProfit": "-342000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "342000", "interestIncome": "102000", "incomeBeforeTax": "-3947000", "interestExpense": "720000", "operatingIncome": "-4717000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-618000", "nonInterestIncome": "None", "operatingExpenses": "4375000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1971000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271000", "sellingGeneralAndAdministrative": "2404000", "netIncomeFromContinuingOperations": "-3947000" }, "balance": { "goodwill": "13967000", "inventory": "1841000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "35876000", "longTermDebt": "16945000", "shortTermDebt": "205000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "6969000", "reportedCurrency": "USD", "retainedEarnings": "-82184000", "totalLiabilities": "27210000", "otherCurrentAssets": "2186000", "totalCurrentAssets": "12227000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23649000", "currentAccountsPayable": "1315000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17779000", "totalShareholderEquity": "8666000", "capitalLeaseObligations": "834000", "otherCurrentLiabilities": "3364000", "totalCurrentLiabilities": "4884000", "otherNonCurrentLiabilities": "3614000", "totalNonCurrentLiabilities": "22326000", "cashAndShortTermInvestments": "8200000", "commonStockSharesOutstanding": "15381565", "intangibleAssetsExcludingGoodwill": "6969000", "cashAndCashEquivalentsAtCarryingValue": "8200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3947000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "500000", "operatingCashflow": "-4656000", "capitalExpenditures": "10000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-10000", "stockBasedCompensation": "234000", "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": "271000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 342000, "gross_profit": -342000, "research_and_development": 1971000, "selling_general_admin": 2404000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4717000, "depreciation_amortisation": 271000, "ebitda": -4446000, "interest_expense": 720000, "interest_income": null, "other_non_operating": null, "pretax_income": -3947000, "tax_provision": null, "effective_tax_rate": null, "net_income": -3947000, "net_income_continuing_ops": -3947000, "net_income_to_common": -3947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8200000, "short_term_investments": null, "net_receivables": 0, "inventory": 1841000, "other_current_assets": null, "total_current_assets": 12227000, "net_ppe": null, "goodwill": 13967000, "intangible_assets": 6969000, "goodwill_and_intangibles": 20936000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23649000, "total_assets": 35876000, "short_term_debt": 205000, "accounts_payable": 1315000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4884000, "long_term_debt": 16945000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22326000, "total_liabilities": 27210000, "total_debt": 17150000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -82184000, "total_equity": 8666000, "shares_outstanding": 15381565, "operating_cash_flow": -4656000, "stock_based_compensation": 234000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": -4646000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4717000", "ebitda": "-4446000", "netIncome": "-3947000", "grossProfit": "-342000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "342000", "interestIncome": "102000", "incomeBeforeTax": "-3947000", "interestExpense": "720000", "operatingIncome": "-4717000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-618000", "nonInterestIncome": "None", "operatingExpenses": "4375000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1971000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271000", "sellingGeneralAndAdministrative": "2404000", "netIncomeFromContinuingOperations": "-3947000" }, "balance": { "goodwill": "13967000", "inventory": "1841000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "35876000", "longTermDebt": "16945000", "shortTermDebt": "205000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "6969000", "reportedCurrency": "USD", "retainedEarnings": "-82184000", "totalLiabilities": "27210000", "otherCurrentAssets": "2186000", "totalCurrentAssets": "12227000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23649000", "currentAccountsPayable": "1315000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17779000", "totalShareholderEquity": "8666000", "capitalLeaseObligations": "834000", "otherCurrentLiabilities": "3364000", "totalCurrentLiabilities": "4884000", "otherNonCurrentLiabilities": "3614000", "totalNonCurrentLiabilities": "22326000", "cashAndShortTermInvestments": "8200000", "commonStockSharesOutstanding": "15381565", "intangibleAssetsExcludingGoodwill": "6969000", "cashAndCashEquivalentsAtCarryingValue": "8200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3947000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "500000", "operatingCashflow": "-4656000", "capitalExpenditures": "10000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-10000", "stockBasedCompensation": "234000", "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": "271000", "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": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "income_statement": { "revenue": -143000, "cost_of_revenue": 253000, "gross_profit": -253000, "ebit": -7397000, "ebitda": -7126000, "pretax_income": -7713000, "tax_provision": 9124342, "net_income": -7713000, "net_income_to_common": -7713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12963000, "total_current_assets": 17373000, "total_assets": 41338000, "short_term_debt": 263000, "long_term_debt": 17652000, "total_debt": 17915000, "total_liabilities": 28939000, "total_equity": 12399000, "shares_outstanding": 15375521, "goodwill_and_intangibles": 20936000 }, "cash_flow": { "operating_cash_flow": -7211000, "capital_expenditure": 335000, "free_cash_flow": -6876000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8029, "ticker_id": 4616, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7397000", "ebitda": "-7126000", "netIncome": "-7713000", "grossProfit": "-253000", "depreciation": "None", "totalRevenue": "-143000", "costOfRevenue": "253000", "interestIncome": "164000", "incomeBeforeTax": "-7713000", "interestExpense": "662000", "operatingIncome": "-7397000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "9124342", "reportedCurrency": "USD", "netInterestIncome": "-498000", "nonInterestIncome": "None", "operatingExpenses": "7144000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3659000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271000", "sellingGeneralAndAdministrative": "611740", "netIncomeFromContinuingOperations": "-7713000" }, "balance": { "goodwill": "13967000", "inventory": "2310000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "41338000", "longTermDebt": "17652000", "shortTermDebt": "263000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "6969000", "reportedCurrency": "USD", "retainedEarnings": "-78256000", "totalLiabilities": "28939000", "otherCurrentAssets": "2099000", "totalCurrentAssets": "17373000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23965000", "currentAccountsPayable": "2647000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18583000", "totalShareholderEquity": "12399000", "capitalLeaseObligations": "931000", "otherCurrentLiabilities": "3096000", "totalCurrentLiabilities": "6006000", "otherNonCurrentLiabilities": "3616000", "totalNonCurrentLiabilities": "22933000", "cashAndShortTermInvestments": "12963000", "commonStockSharesOutstanding": "15375521", "intangibleAssetsExcludingGoodwill": "6969000", "cashAndCashEquivalentsAtCarryingValue": "12963000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7713000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "256000", "operatingCashflow": "-7211000", "capitalExpenditures": "335000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-335000", "stockBasedCompensation": "218000", "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": "271000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -143000, "cost_of_revenue": 253000, "gross_profit": -253000, "research_and_development": 3659000, "selling_general_admin": 611740, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7397000, "depreciation_amortisation": 271000, "ebitda": -7126000, "interest_expense": 662000, "interest_income": null, "other_non_operating": null, "pretax_income": -7713000, "tax_provision": 9124342, "effective_tax_rate": null, "net_income": -7713000, "net_income_continuing_ops": -7713000, "net_income_to_common": -7713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12963000, "short_term_investments": null, "net_receivables": 1000, "inventory": 2310000, "other_current_assets": null, "total_current_assets": 17373000, "net_ppe": null, "goodwill": 13967000, "intangible_assets": 6969000, "goodwill_and_intangibles": 20936000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23965000, "total_assets": 41338000, "short_term_debt": 263000, "accounts_payable": 2647000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6006000, "long_term_debt": 17652000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22933000, "total_liabilities": 28939000, "total_debt": 17915000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -78256000, "total_equity": 12399000, "shares_outstanding": 15375521, "operating_cash_flow": -7211000, "stock_based_compensation": 218000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 335000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -335000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": -6876000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7397000", "ebitda": "-7126000", "netIncome": "-7713000", "grossProfit": "-253000", "depreciation": "None", "totalRevenue": "-143000", "costOfRevenue": "253000", "interestIncome": "164000", "incomeBeforeTax": "-7713000", "interestExpense": "662000", "operatingIncome": "-7397000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "9124342", "reportedCurrency": "USD", "netInterestIncome": "-498000", "nonInterestIncome": "None", "operatingExpenses": "7144000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3659000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271000", "sellingGeneralAndAdministrative": "611740", "netIncomeFromContinuingOperations": "-7713000" }, "balance": { "goodwill": "13967000", "inventory": "2310000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "41338000", "longTermDebt": "17652000", "shortTermDebt": "263000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "6969000", "reportedCurrency": "USD", "retainedEarnings": "-78256000", "totalLiabilities": "28939000", "otherCurrentAssets": "2099000", "totalCurrentAssets": "17373000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23965000", "currentAccountsPayable": "2647000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18583000", "totalShareholderEquity": "12399000", "capitalLeaseObligations": "931000", "otherCurrentLiabilities": "3096000", "totalCurrentLiabilities": "6006000", "otherNonCurrentLiabilities": "3616000", "totalNonCurrentLiabilities": "22933000", "cashAndShortTermInvestments": "12963000", "commonStockSharesOutstanding": "15375521", "intangibleAssetsExcludingGoodwill": "6969000", "cashAndCashEquivalentsAtCarryingValue": "12963000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7713000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "256000", "operatingCashflow": "-7211000", "capitalExpenditures": "335000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-335000", "stockBasedCompensation": "218000", "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": "271000", "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": "2026-06-06T19:15:33.359429+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": 20586000, "total_current_assets": 25349000, "total_assets": 48448000, "short_term_debt": 143000, "long_term_debt": 16076000, "total_debt": 16219000, "total_liabilities": 28536000, "total_equity": 19912000, "shares_outstanding": 15198232, "goodwill_and_intangibles": 20936000 }, "cash_flow": { "operating_cash_flow": -7111000, "capital_expenditure": 702000, "free_cash_flow": -6409000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8030, "ticker_id": 4616, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "13967000", "inventory": "2566000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "48448000", "longTermDebt": "16076000", "shortTermDebt": "143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6969000", "reportedCurrency": "USD", "retainedEarnings": "-70586000", "totalLiabilities": "28536000", "otherCurrentAssets": "2162000", "totalCurrentAssets": "25349000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23099000", "currentAccountsPayable": "2840000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16265000", "totalShareholderEquity": "19912000", "capitalLeaseObligations": "189000", "otherCurrentLiabilities": "4780000", "totalCurrentLiabilities": "7763000", "otherNonCurrentLiabilities": "3616000", "totalNonCurrentLiabilities": "20773000", "cashAndShortTermInvestments": "20586000", "commonStockSharesOutstanding": "15198232", "intangibleAssetsExcludingGoodwill": "6969000", "cashAndCashEquivalentsAtCarryingValue": "20586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57369000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "1529000", "operatingCashflow": "-7111000", "capitalExpenditures": "702000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-702000", "stockBasedCompensation": "421000", "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": "424000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "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": 20586000, "short_term_investments": null, "net_receivables": 35000, "inventory": 2566000, "other_current_assets": null, "total_current_assets": 25349000, "net_ppe": null, "goodwill": 13967000, "intangible_assets": 6969000, "goodwill_and_intangibles": 20936000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23099000, "total_assets": 48448000, "short_term_debt": 143000, "accounts_payable": 2840000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7763000, "long_term_debt": 16076000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20773000, "total_liabilities": 28536000, "total_debt": 16219000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -70586000, "total_equity": 19912000, "shares_outstanding": 15198232, "operating_cash_flow": -7111000, "stock_based_compensation": 421000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 702000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -702000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -6409000, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "13967000", "inventory": "2566000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "48448000", "longTermDebt": "16076000", "shortTermDebt": "143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6969000", "reportedCurrency": "USD", "retainedEarnings": "-70586000", "totalLiabilities": "28536000", "otherCurrentAssets": "2162000", "totalCurrentAssets": "25349000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23099000", "currentAccountsPayable": "2840000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16265000", "totalShareholderEquity": "19912000", "capitalLeaseObligations": "189000", "otherCurrentLiabilities": "4780000", "totalCurrentLiabilities": "7763000", "otherNonCurrentLiabilities": "3616000", "totalNonCurrentLiabilities": "20773000", "cashAndShortTermInvestments": "20586000", "commonStockSharesOutstanding": "15198232", "intangibleAssetsExcludingGoodwill": "6969000", "cashAndCashEquivalentsAtCarryingValue": "20586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57369000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "1529000", "operatingCashflow": "-7111000", "capitalExpenditures": "702000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-702000", "stockBasedCompensation": "421000", "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": "424000", "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": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "income_statement": { "revenue": 185000, "cost_of_revenue": 571000, "gross_profit": -386000, "ebit": -3889999, "ebitda": -3633999, "pretax_income": -4629000, "tax_provision": null, "net_income": -4629000, "net_income_to_common": -4629000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28260000, "total_current_assets": 35030000, "total_assets": 107196000, "short_term_debt": 142000, "long_term_debt": 13750000, "total_debt": 13892000, "total_liabilities": 30635000, "total_equity": 76561000, "shares_outstanding": 14535136, "goodwill_and_intangibles": 70352000 }, "cash_flow": { "operating_cash_flow": -8664000, "capital_expenditure": 609000, "free_cash_flow": -8055000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8032, "ticker_id": 4616, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3889999", "ebitda": "-3633999", "netIncome": "-4629000", "grossProfit": "-386000", "depreciation": "None", "totalRevenue": "185000", "costOfRevenue": "571000", "interestIncome": "None", "incomeBeforeTax": "-4629000", "interestExpense": "739000", "operatingIncome": "-10631000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2468000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "571000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "256000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "44291000", "inventory": "4139000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "107196000", "longTermDebt": "13750000", "shortTermDebt": "142000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "26061000", "reportedCurrency": "USD", "retainedEarnings": "-13217000", "totalLiabilities": "30635000", "otherCurrentAssets": "2541000", "totalCurrentAssets": "35030000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "72166000", "currentAccountsPayable": "4419000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13977000", "totalShareholderEquity": "76561000", "capitalLeaseObligations": "227000", "otherCurrentLiabilities": "3358000", "totalCurrentLiabilities": "7919000", "otherNonCurrentLiabilities": "3616000", "totalNonCurrentLiabilities": "22716000", "cashAndShortTermInvestments": "28260000", "commonStockSharesOutstanding": "14535136", "intangibleAssetsExcludingGoodwill": "26061000", "cashAndCashEquivalentsAtCarryingValue": "28260000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4629000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "-115000", "operatingCashflow": "-8664000", "capitalExpenditures": "609000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "990000", "cashflowFromInvestment": "-609000", "stockBasedCompensation": "421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4358804", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "256000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 185000, "cost_of_revenue": 571000, "gross_profit": -386000, "research_and_development": 2468000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3889999, "depreciation_amortisation": 256000, "ebitda": -3633999, "interest_expense": 739000, "interest_income": null, "other_non_operating": null, "pretax_income": -4629000, "tax_provision": null, "effective_tax_rate": null, "net_income": -4629000, "net_income_continuing_ops": null, "net_income_to_common": -4629000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28260000, "short_term_investments": null, "net_receivables": 90000, "inventory": 4139000, "other_current_assets": null, "total_current_assets": 35030000, "net_ppe": null, "goodwill": 44291000, "intangible_assets": 26061000, "goodwill_and_intangibles": 70352000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 72166000, "total_assets": 107196000, "short_term_debt": 142000, "accounts_payable": 4419000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7919000, "long_term_debt": 13750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22716000, "total_liabilities": 30635000, "total_debt": 13892000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13217000, "total_equity": 76561000, "shares_outstanding": 14535136, "operating_cash_flow": -8664000, "stock_based_compensation": 421000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 609000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -609000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 990000, "free_cash_flow": -8055000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3889999", "ebitda": "-3633999", "netIncome": "-4629000", "grossProfit": "-386000", "depreciation": "None", "totalRevenue": "185000", "costOfRevenue": "571000", "interestIncome": "None", "incomeBeforeTax": "-4629000", "interestExpense": "739000", "operatingIncome": "-10631000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2468000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "571000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "256000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "44291000", "inventory": "4139000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "107196000", "longTermDebt": "13750000", "shortTermDebt": "142000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "26061000", "reportedCurrency": "USD", "retainedEarnings": "-13217000", "totalLiabilities": "30635000", "otherCurrentAssets": "2541000", "totalCurrentAssets": "35030000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "72166000", "currentAccountsPayable": "4419000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13977000", "totalShareholderEquity": "76561000", "capitalLeaseObligations": "227000", "otherCurrentLiabilities": "3358000", "totalCurrentLiabilities": "7919000", "otherNonCurrentLiabilities": "3616000", "totalNonCurrentLiabilities": "22716000", "cashAndShortTermInvestments": "28260000", "commonStockSharesOutstanding": "14535136", "intangibleAssetsExcludingGoodwill": "26061000", "cashAndCashEquivalentsAtCarryingValue": "28260000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4629000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "-115000", "operatingCashflow": "-8664000", "capitalExpenditures": "609000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "990000", "cashflowFromInvestment": "-609000", "stockBasedCompensation": "421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4358804", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "256000", "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": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "income_statement": { "revenue": 254000, "cost_of_revenue": 682000, "gross_profit": -428000, "ebit": -6659000, "ebitda": -6402000, "pretax_income": -5734000, "tax_provision": -8282591, "net_income": -5734000, "net_income_to_common": -5734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2045000, "total_current_assets": 6636000, "total_assets": 8069000, "short_term_debt": 52085000, "long_term_debt": null, "total_debt": 52085000, "total_liabilities": 64783000, "total_equity": -56714000, "shares_outstanding": 7659590, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6945000, "capital_expenditure": 175000, "free_cash_flow": -6770000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8033, "ticker_id": 4616, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6659000", "ebitda": "-6402000", "netIncome": "-5734000", "grossProfit": "-428000", "depreciation": "None", "totalRevenue": "254000", "costOfRevenue": "682000", "interestIncome": "2000", "incomeBeforeTax": "-5734000", "interestExpense": "760000", "operatingIncome": "-6659000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-8282591", "reportedCurrency": "USD", "netInterestIncome": "-758000", "nonInterestIncome": "None", "operatingExpenses": "6231000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2865000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "257000", "sellingGeneralAndAdministrative": "3366000", "netIncomeFromContinuingOperations": "-713794" }, "balance": { "goodwill": "None", "inventory": "4062000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "8069000", "longTermDebt": "None", "shortTermDebt": "52085000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-149683000", "totalLiabilities": "64783000", "otherCurrentAssets": "362000", "totalCurrentAssets": "6636000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1433000", "currentAccountsPayable": "5580000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "52206000", "totalShareholderEquity": "-56714000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6991000", "totalCurrentLiabilities": "64656000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "127000", "cashAndShortTermInvestments": "2045000", "commonStockSharesOutstanding": "7659590", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5025000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-507000", "operatingCashflow": "-6945000", "capitalExpenditures": "175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5072000", "cashflowFromInvestment": "-175000", "stockBasedCompensation": "111000", "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": "257000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 254000, "cost_of_revenue": 682000, "gross_profit": -428000, "research_and_development": 2865000, "selling_general_admin": 3366000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6659000, "depreciation_amortisation": 257000, "ebitda": -6402000, "interest_expense": 760000, "interest_income": null, "other_non_operating": null, "pretax_income": -5734000, "tax_provision": -8282591, "effective_tax_rate": null, "net_income": -5734000, "net_income_continuing_ops": -713794, "net_income_to_common": -5734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2045000, "short_term_investments": null, "net_receivables": 167000, "inventory": 4062000, "other_current_assets": null, "total_current_assets": 6636000, "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": 1433000, "total_assets": 8069000, "short_term_debt": 52085000, "accounts_payable": 5580000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64656000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 127000, "total_liabilities": 64783000, "total_debt": 52085000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -149683000, "total_equity": -56714000, "shares_outstanding": 7659590, "operating_cash_flow": -6945000, "stock_based_compensation": 111000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 175000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -175000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5072000, "free_cash_flow": -6770000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6659000", "ebitda": "-6402000", "netIncome": "-5734000", "grossProfit": "-428000", "depreciation": "None", "totalRevenue": "254000", "costOfRevenue": "682000", "interestIncome": "2000", "incomeBeforeTax": "-5734000", "interestExpense": "760000", "operatingIncome": "-6659000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-8282591", "reportedCurrency": "USD", "netInterestIncome": "-758000", "nonInterestIncome": "None", "operatingExpenses": "6231000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2865000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "257000", "sellingGeneralAndAdministrative": "3366000", "netIncomeFromContinuingOperations": "-713794" }, "balance": { "goodwill": "None", "inventory": "4062000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "8069000", "longTermDebt": "None", "shortTermDebt": "52085000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-149683000", "totalLiabilities": "64783000", "otherCurrentAssets": "362000", "totalCurrentAssets": "6636000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1433000", "currentAccountsPayable": "5580000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "52206000", "totalShareholderEquity": "-56714000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6991000", "totalCurrentLiabilities": "64656000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "127000", "cashAndShortTermInvestments": "2045000", "commonStockSharesOutstanding": "7659590", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5025000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-507000", "operatingCashflow": "-6945000", "capitalExpenditures": "175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5072000", "cashflowFromInvestment": "-175000", "stockBasedCompensation": "111000", "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": "257000", "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": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "income_statement": { "revenue": 26000, "cost_of_revenue": 542000, "gross_profit": -516000, "ebit": -7264000, "ebitda": -6934000, "pretax_income": -8018000, "tax_provision": -841751, "net_income": -8018000, "net_income_to_common": -8018000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4083000, "total_current_assets": 7916000, "total_assets": 9323000, "short_term_debt": 47771000, "long_term_debt": null, "total_debt": 47771000, "total_liabilities": 59337000, "total_equity": -50014000, "shares_outstanding": 7784032, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6739000, "capital_expenditure": 162000, "free_cash_flow": -6577000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8034, "ticker_id": 4616, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7264000", "ebitda": "-6934000", "netIncome": "-8018000", "grossProfit": "-516000", "depreciation": "None", "totalRevenue": "26000", "costOfRevenue": "542000", "interestIncome": "1000", "incomeBeforeTax": "-8018000", "interestExpense": "754000", "operatingIncome": "-8815000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-841751", "reportedCurrency": "USD", "netInterestIncome": "-753000", "nonInterestIncome": "None", "operatingExpenses": "8299000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3469000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "542000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "330000", "sellingGeneralAndAdministrative": "611740", "netIncomeFromContinuingOperations": "-8018000" }, "balance": { "goodwill": "None", "inventory": "3515000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "9323000", "longTermDebt": "None", "shortTermDebt": "47771000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-143223000", "totalLiabilities": "59337000", "otherCurrentAssets": "318000", "totalCurrentAssets": "7916000", "currentLongTermDebt": "47727000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "-7775096", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1407000", "currentAccountsPayable": "4715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47814000", "totalShareholderEquity": "-50014000", "capitalLeaseObligations": "87000", "otherCurrentLiabilities": "6801000", "totalCurrentLiabilities": "59287000", "otherNonCurrentLiabilities": "7000", "totalNonCurrentLiabilities": "50000", "cashAndShortTermInvestments": "4083000", "commonStockSharesOutstanding": "7784032", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8018000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-281000", "operatingCashflow": "-6739000", "capitalExpenditures": "162000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9571000", "cashflowFromInvestment": "-162000", "stockBasedCompensation": "110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4358804", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "335000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 26000, "cost_of_revenue": 542000, "gross_profit": -516000, "research_and_development": 3469000, "selling_general_admin": 611740, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7264000, "depreciation_amortisation": 330000, "ebitda": -6934000, "interest_expense": 754000, "interest_income": null, "other_non_operating": null, "pretax_income": -8018000, "tax_provision": -841751, "effective_tax_rate": null, "net_income": -8018000, "net_income_continuing_ops": -8018000, "net_income_to_common": -8018000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4083000, "short_term_investments": null, "net_receivables": -7775096, "inventory": 3515000, "other_current_assets": null, "total_current_assets": 7916000, "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": 1407000, "total_assets": 9323000, "short_term_debt": 47771000, "accounts_payable": 4715000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59287000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 50000, "total_liabilities": 59337000, "total_debt": 47771000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -143223000, "total_equity": -50014000, "shares_outstanding": 7784032, "operating_cash_flow": -6739000, "stock_based_compensation": 110000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 162000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -162000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9571000, "free_cash_flow": -6577000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7264000", "ebitda": "-6934000", "netIncome": "-8018000", "grossProfit": "-516000", "depreciation": "None", "totalRevenue": "26000", "costOfRevenue": "542000", "interestIncome": "1000", "incomeBeforeTax": "-8018000", "interestExpense": "754000", "operatingIncome": "-8815000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-841751", "reportedCurrency": "USD", "netInterestIncome": "-753000", "nonInterestIncome": "None", "operatingExpenses": "8299000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3469000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "542000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "330000", "sellingGeneralAndAdministrative": "611740", "netIncomeFromContinuingOperations": "-8018000" }, "balance": { "goodwill": "None", "inventory": "3515000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "9323000", "longTermDebt": "None", "shortTermDebt": "47771000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-143223000", "totalLiabilities": "59337000", "otherCurrentAssets": "318000", "totalCurrentAssets": "7916000", "currentLongTermDebt": "47727000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "-7775096", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1407000", "currentAccountsPayable": "4715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47814000", "totalShareholderEquity": "-50014000", "capitalLeaseObligations": "87000", "otherCurrentLiabilities": "6801000", "totalCurrentLiabilities": "59287000", "otherNonCurrentLiabilities": "7000", "totalNonCurrentLiabilities": "50000", "cashAndShortTermInvestments": "4083000", "commonStockSharesOutstanding": "7784032", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8018000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-281000", "operatingCashflow": "-6739000", "capitalExpenditures": "162000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9571000", "cashflowFromInvestment": "-162000", "stockBasedCompensation": "110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4358804", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "335000", "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": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "income_statement": { "revenue": 78000, "cost_of_revenue": 334000, "gross_profit": -256000, "ebit": -8565000, "ebitda": -8432000, "pretax_income": -9142000, "tax_provision": -133000, "net_income": -9142000, "net_income_to_common": -9142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1383000, "total_current_assets": 5185000, "total_assets": 6825000, "short_term_debt": 38204000, "long_term_debt": 143000, "total_debt": 38347000, "total_liabilities": 138848000, "total_equity": -132023000, "shares_outstanding": 7927331, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -7091000, "capital_expenditure": 20000, "free_cash_flow": -7071000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8035, "ticker_id": 4616, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8565000", "ebitda": "-8432000", "netIncome": "-9142000", "grossProfit": "-256000", "depreciation": "None", "totalRevenue": "78000", "costOfRevenue": "334000", "interestIncome": "1000", "incomeBeforeTax": "-9142000", "interestExpense": "577000", "operatingIncome": "-5333000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-133000", "reportedCurrency": "USD", "netInterestIncome": "-576000", "nonInterestIncome": "None", "operatingExpenses": "5077000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1774000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "334000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133000", "sellingGeneralAndAdministrative": "2745151", "netIncomeFromContinuingOperations": "-9142000" }, "balance": { "goodwill": "0", "inventory": "3322000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "6825000", "longTermDebt": "143000", "shortTermDebt": "38204000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-133649000", "totalLiabilities": "138848000", "otherCurrentAssets": "409000", "totalCurrentAssets": "5185000", "currentLongTermDebt": "39681000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1640000", "currentAccountsPayable": "3830000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38399000", "totalShareholderEquity": "-132023000", "capitalLeaseObligations": "131000", "otherCurrentLiabilities": "5142000", "totalCurrentLiabilities": "47176000", "otherNonCurrentLiabilities": "8000", "totalNonCurrentLiabilities": "91672000", "cashAndShortTermInvestments": "1383000", "commonStockSharesOutstanding": "7927331", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1383000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9142000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3033000", "operatingCashflow": "-7091000", "capitalExpenditures": "20000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6578000", "cashflowFromInvestment": "-20000", "stockBasedCompensation": "113000", "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": "133000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 78000, "cost_of_revenue": 334000, "gross_profit": -256000, "research_and_development": 1774000, "selling_general_admin": 2745151, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8565000, "depreciation_amortisation": 133000, "ebitda": -8432000, "interest_expense": 577000, "interest_income": null, "other_non_operating": null, "pretax_income": -9142000, "tax_provision": -133000, "effective_tax_rate": null, "net_income": -9142000, "net_income_continuing_ops": -9142000, "net_income_to_common": -9142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1383000, "short_term_investments": null, "net_receivables": 71000, "inventory": 3322000, "other_current_assets": null, "total_current_assets": 5185000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1640000, "total_assets": 6825000, "short_term_debt": 38204000, "accounts_payable": 3830000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47176000, "long_term_debt": 143000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 91672000, "total_liabilities": 138848000, "total_debt": 38347000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -133649000, "total_equity": -132023000, "shares_outstanding": 7927331, "operating_cash_flow": -7091000, "stock_based_compensation": 113000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6578000, "free_cash_flow": -7071000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8565000", "ebitda": "-8432000", "netIncome": "-9142000", "grossProfit": "-256000", "depreciation": "None", "totalRevenue": "78000", "costOfRevenue": "334000", "interestIncome": "1000", "incomeBeforeTax": "-9142000", "interestExpense": "577000", "operatingIncome": "-5333000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-133000", "reportedCurrency": "USD", "netInterestIncome": "-576000", "nonInterestIncome": "None", "operatingExpenses": "5077000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1774000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "334000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133000", "sellingGeneralAndAdministrative": "2745151", "netIncomeFromContinuingOperations": "-9142000" }, "balance": { "goodwill": "0", "inventory": "3322000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "6825000", "longTermDebt": "143000", "shortTermDebt": "38204000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-133649000", "totalLiabilities": "138848000", "otherCurrentAssets": "409000", "totalCurrentAssets": "5185000", "currentLongTermDebt": "39681000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1640000", "currentAccountsPayable": "3830000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38399000", "totalShareholderEquity": "-132023000", "capitalLeaseObligations": "131000", "otherCurrentLiabilities": "5142000", "totalCurrentLiabilities": "47176000", "otherNonCurrentLiabilities": "8000", "totalNonCurrentLiabilities": "91672000", "cashAndShortTermInvestments": "1383000", "commonStockSharesOutstanding": "7927331", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1383000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9142000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3033000", "operatingCashflow": "-7091000", "capitalExpenditures": "20000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6578000", "cashflowFromInvestment": "-20000", "stockBasedCompensation": "113000", "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": "133000", "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": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "income_statement": { "revenue": 41000, "cost_of_revenue": 253000, "gross_profit": -212000, "ebit": -10276000, "ebitda": -10176000, "pretax_income": -10761000, "tax_provision": null, "net_income": -10761000, "net_income_to_common": -10761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1981000, "total_current_assets": 2775000, "total_assets": 4516000, "short_term_debt": 29421000, "long_term_debt": 571000, "total_debt": 29992000, "total_liabilities": 129058000, "total_equity": -124542000, "shares_outstanding": 13387636, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6399000, "capital_expenditure": 118000, "free_cash_flow": -6281000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8037, "ticker_id": 4616, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10276000", "ebitda": "-10176000", "netIncome": "-10761000", "grossProfit": "-212000", "depreciation": "None", "totalRevenue": "41000", "costOfRevenue": "253000", "interestIncome": "2000", "incomeBeforeTax": "-10761000", "interestExpense": "485000", "operatingIncome": "-9081000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-483000", "nonInterestIncome": "None", "operatingExpenses": "8869000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4418000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100000", "sellingGeneralAndAdministrative": "959673", "netIncomeFromContinuingOperations": "-10761000" }, "balance": { "goodwill": "None", "inventory": "287000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "4516000", "longTermDebt": "571000", "shortTermDebt": "29421000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-126063000", "totalLiabilities": "129058000", "otherCurrentAssets": "437000", "totalCurrentAssets": "2775000", "currentLongTermDebt": "29309000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1741000", "currentAccountsPayable": "2111000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30050000", "totalShareholderEquity": "-124542000", "capitalLeaseObligations": "170000", "otherCurrentLiabilities": "5418000", "totalCurrentLiabilities": "36950000", "otherNonCurrentLiabilities": "10000", "totalNonCurrentLiabilities": "92108000", "cashAndShortTermInvestments": "1981000", "commonStockSharesOutstanding": "13387636", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10761000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-71000", "operatingCashflow": "-6399000", "capitalExpenditures": "118000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5565000", "cashflowFromInvestment": "-118000", "stockBasedCompensation": "126000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41000, "cost_of_revenue": 253000, "gross_profit": -212000, "research_and_development": 4418000, "selling_general_admin": 959673, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10276000, "depreciation_amortisation": 100000, "ebitda": -10176000, "interest_expense": 485000, "interest_income": null, "other_non_operating": null, "pretax_income": -10761000, "tax_provision": null, "effective_tax_rate": null, "net_income": -10761000, "net_income_continuing_ops": -10761000, "net_income_to_common": -10761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1981000, "short_term_investments": null, "net_receivables": 70000, "inventory": 287000, "other_current_assets": null, "total_current_assets": 2775000, "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": 1741000, "total_assets": 4516000, "short_term_debt": 29421000, "accounts_payable": 2111000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36950000, "long_term_debt": 571000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 92108000, "total_liabilities": 129058000, "total_debt": 29992000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -126063000, "total_equity": -124542000, "shares_outstanding": 13387636, "operating_cash_flow": -6399000, "stock_based_compensation": 126000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -118000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5565000, "free_cash_flow": -6281000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10276000", "ebitda": "-10176000", "netIncome": "-10761000", "grossProfit": "-212000", "depreciation": "None", "totalRevenue": "41000", "costOfRevenue": "253000", "interestIncome": "2000", "incomeBeforeTax": "-10761000", "interestExpense": "485000", "operatingIncome": "-9081000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-483000", "nonInterestIncome": "None", "operatingExpenses": "8869000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4418000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100000", "sellingGeneralAndAdministrative": "959673", "netIncomeFromContinuingOperations": "-10761000" }, "balance": { "goodwill": "None", "inventory": "287000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "4516000", "longTermDebt": "571000", "shortTermDebt": "29421000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-126063000", "totalLiabilities": "129058000", "otherCurrentAssets": "437000", "totalCurrentAssets": "2775000", "currentLongTermDebt": "29309000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1741000", "currentAccountsPayable": "2111000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30050000", "totalShareholderEquity": "-124542000", "capitalLeaseObligations": "170000", "otherCurrentLiabilities": "5418000", "totalCurrentLiabilities": "36950000", "otherNonCurrentLiabilities": "10000", "totalNonCurrentLiabilities": "92108000", "cashAndShortTermInvestments": "1981000", "commonStockSharesOutstanding": "13387636", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10761000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-71000", "operatingCashflow": "-6399000", "capitalExpenditures": "118000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5565000", "cashflowFromInvestment": "-118000", "stockBasedCompensation": "126000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "income_statement": { "revenue": 121000, "cost_of_revenue": 401000, "gross_profit": -280000, "ebit": -6874000, "ebitda": -6734000, "pretax_income": -8548000, "tax_provision": null, "net_income": -8548000, "net_income_to_common": -8548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18033, "total_current_assets": 282037, "total_assets": 38988259, "short_term_debt": 1260000, "long_term_debt": null, "total_debt": 1260000, "total_liabilities": 10629952, "total_equity": 28358307, "shares_outstanding": 7428331, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5765000, "capital_expenditure": 135000, "free_cash_flow": -5630000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8038, "ticker_id": 4616, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:15:33.359429+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6874000", "ebitda": "-6734000", "netIncome": "-8548000", "grossProfit": "-280000", "depreciation": "None", "totalRevenue": "121000", "costOfRevenue": "401000", "interestIncome": "None", "incomeBeforeTax": "-8548000", "interestExpense": "None", "operatingIncome": "-6874000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6594000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4409000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140000", "sellingGeneralAndAdministrative": "78851", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "38606646", "currentDebt": "None", "investments": "None", "totalAssets": "38988259", "longTermDebt": "None", "shortTermDebt": "1260000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-10248339", "totalLiabilities": "10629952", "otherCurrentAssets": "264004", "totalCurrentAssets": "282037", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38706222", "currentAccountsPayable": "79609", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1260000", "totalShareholderEquity": "28358307", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6753702", "totalCurrentLiabilities": "8013702", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2616249", "cashAndShortTermInvestments": "18033", "commonStockSharesOutstanding": "7428331", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18033", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7932000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "226000", "operatingCashflow": "-5765000", "capitalExpenditures": "135000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6714000", "cashflowFromInvestment": "-137000", "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": "140000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121000, "cost_of_revenue": 401000, "gross_profit": -280000, "research_and_development": 4409000, "selling_general_admin": 78851, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6874000, "depreciation_amortisation": 140000, "ebitda": -6734000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -8548000, "tax_provision": null, "effective_tax_rate": null, "net_income": -8548000, "net_income_continuing_ops": null, "net_income_to_common": -8548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18033, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 282037, "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": 38706222, "total_assets": 38988259, "short_term_debt": 1260000, "accounts_payable": 79609, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8013702, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2616249, "total_liabilities": 10629952, "total_debt": 1260000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10248339, "total_equity": 28358307, "shares_outstanding": 7428331, "operating_cash_flow": -5765000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 135000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -137000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6714000, "free_cash_flow": -5630000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6874000", "ebitda": "-6734000", "netIncome": "-8548000", "grossProfit": "-280000", "depreciation": "None", "totalRevenue": "121000", "costOfRevenue": "401000", "interestIncome": "None", "incomeBeforeTax": "-8548000", "interestExpense": "None", "operatingIncome": "-6874000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6594000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4409000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140000", "sellingGeneralAndAdministrative": "78851", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "38606646", "currentDebt": "None", "investments": "None", "totalAssets": "38988259", "longTermDebt": "None", "shortTermDebt": "1260000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-10248339", "totalLiabilities": "10629952", "otherCurrentAssets": "264004", "totalCurrentAssets": "282037", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38706222", "currentAccountsPayable": "79609", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1260000", "totalShareholderEquity": "28358307", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6753702", "totalCurrentLiabilities": "8013702", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2616249", "cashAndShortTermInvestments": "18033", "commonStockSharesOutstanding": "7428331", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18033", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7932000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "226000", "operatingCashflow": "-5765000", "capitalExpenditures": "135000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6714000", "cashflowFromInvestment": "-137000", "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": "140000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }