{ "ticker": { "uuid": "73eab101-c790-4a58-bc66-6d11d45377ba", "symbol": "CAST", "name": "FreeCast, Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Broadcasting", "page_url": "https://sharemaestro.com/factors/ticker/73eab101-c790-4a58-bc66-6d11d45377ba/", "api_url": "https://sharemaestro.com/factors/api/tickers/73eab101-c790-4a58-bc66-6d11d45377ba/" }, "ticker_metadata": { "id": 5230, "uuid": "73eab101-c790-4a58-bc66-6d11d45377ba", "symbol": "CAST", "name": "FreeCast, Inc. Class A Common Stock", "asset_type": "equity", "market_cap": 36856200, "stock_exchange_id": 2, "industry": "Broadcasting", "sector": "Communication Services", "description": "Castellum AB (CAST) is a premier Swedish real estate firm renowned for its diversified property management, investment, and development activities across residential, commercial, and logistics sectors. Committed to sustainability and innovation, the company enhances urban environments while prioritizing shareholder returns. Castellum's extensive portfolio, strategically positioned in key metropolitan areas, reflects its robust financial health and dedication to long-term growth strategies. As it navigates and capitalizes on emerging real estate trends, Castellum presents an appealing investment opportunity for institutional investors looking for quality assets in the Nordic market.", "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": "73eab101-c790-4a58-bc66-6d11d45377ba", "symbol": "CAST", "name": "FreeCast, Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Broadcasting", "page_url": "https://sharemaestro.com/factors/ticker/73eab101-c790-4a58-bc66-6d11d45377ba/", "api_url": "https://sharemaestro.com/factors/api/tickers/73eab101-c790-4a58-bc66-6d11d45377ba/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.68, "value": 0.58, "quality": 0.57, "momentum": 0.58, "coverage": 0.303, "confidence": 0.303, "delta": null }, "headline_factors": { "price": 0.68, "market_cap": 27680929.15, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": null, "piotroski_f_score": 1, "momentum_12_1": null, "volatility_252d": 1.7138 }, "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": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": false, "completeness_score": 0.0714, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:47.891317+00:00", "batch_id": "" }, "size": { "price_close": 0.6775, "market_cap": 27680929.15, "market_cap_usd": 27680929.15, "enterprise_value": 32988833.15, "shares_outstanding": 40857460, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": null, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "price_to_sales": null, "price_to_book": null, "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": null, "roa": null, "roic": null, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": null, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": 0.2114, "revenue_stability_5y": 0.3164, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": null, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": null, "debt_to_assets": 4.8389, "interest_coverage": null, "current_ratio": 0.0788, "quick_ratio": 0.0788, "net_debt": 5307904, "local_beta": null, "volatility_252d": 1.7138, "volatility_60d": 1.7138, "max_drawdown_12m": -0.8494, "risk_adjusted_momentum": null }, "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": null, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.5483, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.8494, "distance_from_52w_low": 0, "relative_strength": null }, "raw_ttm": { "revenue_ttm": null, "gross_profit_ttm": null, "ebit_ttm": null, "ebitda_ttm": null, "net_income_ttm": null, "eps_diluted_ttm": null, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": null, "fcf_ttm": null, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 119302, "total_current_assets": 622847, "total_current_liabilities": 7908784, "net_ppe": null, "total_assets": 1121579, "total_debt": 5427206, "total_equity": -6996234, "net_working_capital": -2291247, "book_value_per_share": -0.1712, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "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": 42, "quality_composite": 43, "momentum_composite": 42, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 41, "vc1_composite": 42, "vc2_composite": 43, "vc3_composite": 43, "trending_value_composite": null, "overall_composite": 32, "quality_value_composite": 0.575, "os_score": 0.68, "value_percentile": 0.58, "quality_percentile": 0.57, "momentum_percentile": 0.58, "factor_coverage": 0.303, "signal_confidence": 0.303, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "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": true } } }, "latest_snapshot_fields": { "id": 1205, "ticker_id": 5230, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": false, "completeness_score": 0.0714, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:47.891317+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.6775, "market_cap": 27680929.15, "market_cap_usd": 27680929.15, "enterprise_value": 32988833.15, "shares_outstanding": 40857460, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": null, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "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": null, "roa": null, "roic": null, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": null, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": null, "debt_to_assets": 4.83889766, "interest_coverage": null, "current_ratio": 0.07875383, "quick_ratio": 0.07875383, "net_debt": 5307904, "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": null, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": 0.211387, "revenue_stability_5y": 0.316398, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.54833333, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.84944444, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": null, "volatility_252d": 1.713843, "volatility_60d": 1.713843, "max_drawdown_12m": -0.84944444, "revenue_ttm": null, "gross_profit_ttm": null, "ebit_ttm": null, "ebitda_ttm": null, "net_income_ttm": null, "eps_diluted_ttm": null, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": null, "fcf_ttm": null, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 119302, "total_current_assets": 622847, "total_current_liabilities": 7908784, "net_ppe": null, "total_assets": 1121579, "total_debt": 5427206, "total_equity": -6996234, "net_working_capital": -2291247, "book_value_per_share": -0.17123517, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "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": 42, "quality_composite": 43, "momentum_composite": 42, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 41, "vc1_composite": 42, "vc2_composite": 43, "vc3_composite": 43, "trending_value_composite": null, "overall_composite": 32, "factor_coverage": 0.303, "signal_confidence": 0.303, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "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": 0.68, "os": 0.68, "value": 0.58, "quality": 0.57, "momentum": 0.58, "confidence": 0.303, "coverage": 0.303, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": null, "momentum_12_1": null, "complete_fields": { "id": 1205, "ticker_id": 5230, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": false, "completeness_score": 0.0714, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:47.891317+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.6775, "market_cap": 27680929.15, "market_cap_usd": 27680929.15, "enterprise_value": 32988833.15, "shares_outstanding": 40857460, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": null, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "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": null, "roa": null, "roic": null, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": null, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": null, "debt_to_assets": 4.83889766, "interest_coverage": null, "current_ratio": 0.07875383, "quick_ratio": 0.07875383, "net_debt": 5307904, "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": null, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": 0.211387, "revenue_stability_5y": 0.316398, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.54833333, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.84944444, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": null, "volatility_252d": 1.713843, "volatility_60d": 1.713843, "max_drawdown_12m": -0.84944444, "revenue_ttm": null, "gross_profit_ttm": null, "ebit_ttm": null, "ebitda_ttm": null, "net_income_ttm": null, "eps_diluted_ttm": null, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": null, "fcf_ttm": null, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 119302, "total_current_assets": 622847, "total_current_liabilities": 7908784, "net_ppe": null, "total_assets": 1121579, "total_debt": 5427206, "total_equity": -6996234, "net_working_capital": -2291247, "book_value_per_share": -0.17123517, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "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": 42, "quality_composite": 43, "momentum_composite": 42, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 41, "vc1_composite": 42, "vc2_composite": 43, "vc3_composite": 43, "trending_value_composite": null, "overall_composite": 32, "factor_coverage": 0.303, "signal_confidence": 0.303, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-06T19:59:24.270156+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": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 40825780, "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": 36769, "ticker_id": 5230, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-06T19:59:24.270156+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "40825780", "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } }, "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": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 40825780, "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": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "40825780", "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-06T19:59:24.270156+00:00", "is_restated": false, "income_statement": { "revenue": 507920, "cost_of_revenue": 336996, "gross_profit": 170924, "ebit": -10728787, "ebitda": -10705097, "pretax_income": null, "tax_provision": null, "net_income": -12446216, "net_income_to_common": -12446216, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5218413, "total_current_assets": 5540134, "total_assets": 6137079, "short_term_debt": null, "long_term_debt": 2075000, "total_debt": 2530663, "total_liabilities": null, "total_equity": -117669583, "shares_outstanding": 40825780, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -11307920, "capital_expenditure": -1647, "free_cash_flow": -11309567, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5150000, "net_debt_issued": 9743486 }, "complete_fields": { "id": 36773, "ticker_id": 5230, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-06T19:59:24.270156+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-10705097", "netIncome": "-12446216", "grossProfit": "170924", "totalRevenue": "507920", "costOfRevenue": "336996", "interestExpense": null, "operatingIncome": "-10728787", "fiscalDateEnding": "2024-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "23690" }, "balance": { "totalDebt": "2530663", "totalAssets": "6137079", "longTermDebt": "2075000", "shortTermDebt": null, "fiscalDateEnding": "2024-06-30", "totalLiabilities": null, "sharesOutstanding": "40825780", "totalCurrentAssets": "5540134", "totalShareholderEquity": "-117669583", "totalCurrentLiabilities": "1338628", "cashAndShortTermInvestments": "5218413" }, "cashflow": { "freeCashFlow": "-11309567", "dividendsPaid": null, "issuanceOfDebt": "10395000", "issuanceOfStock": "5150000", "repaymentOfDebt": "-651514", "fiscalDateEnding": "2024-06-30", "operatingCashflow": "-11307920", "repurchaseOfStock": null, "capitalExpenditures": "-1647" } }, "revenue": 507920, "cost_of_revenue": 336996, "gross_profit": 170924, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10728787, "depreciation_amortisation": 23690, "ebitda": -10705097, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -12446216, "net_income_continuing_ops": null, "net_income_to_common": -12446216, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5218413, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5540134, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 6137079, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1338628, "long_term_debt": 2075000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2530663, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -117669583, "shares_outstanding": 40825780, "operating_cash_flow": -11307920, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1647, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5150000, "net_debt_issued": 9743486, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -11309567, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-10705097", "netIncome": "-12446216", "grossProfit": "170924", "totalRevenue": "507920", "costOfRevenue": "336996", "interestExpense": null, "operatingIncome": "-10728787", "fiscalDateEnding": "2024-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "23690" }, "balance": { "totalDebt": "2530663", "totalAssets": "6137079", "longTermDebt": "2075000", "shortTermDebt": null, "fiscalDateEnding": "2024-06-30", "totalLiabilities": null, "sharesOutstanding": "40825780", "totalCurrentAssets": "5540134", "totalShareholderEquity": "-117669583", "totalCurrentLiabilities": "1338628", "cashAndShortTermInvestments": "5218413" }, "cashflow": { "freeCashFlow": "-11309567", "dividendsPaid": null, "issuanceOfDebt": "10395000", "issuanceOfStock": "5150000", "repaymentOfDebt": "-651514", "fiscalDateEnding": "2024-06-30", "operatingCashflow": "-11307920", "repurchaseOfStock": null, "capitalExpenditures": "-1647" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-06T19:59:24.270156+00:00", "is_restated": false, "income_statement": { "revenue": 507200, "cost_of_revenue": 220147, "gross_profit": 287053, "ebit": -14901897, "ebitda": -14775608, "pretax_income": null, "tax_provision": null, "net_income": -13565889, "net_income_to_common": -13565889, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1634494, "total_current_assets": 1696505, "total_assets": 1902804, "short_term_debt": 950000, "long_term_debt": 5451285, "total_debt": 6440764, "total_liabilities": null, "total_equity": -7913899, "shares_outstanding": 40825780, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7159556, "capital_expenditure": -4253, "free_cash_flow": -7163809, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8105000, "net_debt_issued": 739480 }, "complete_fields": { "id": 36774, "ticker_id": 5230, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-06T19:59:24.270156+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-14775608", "netIncome": "-13565889", "grossProfit": "287053", "totalRevenue": "507200", "costOfRevenue": "220147", "interestExpense": "632307", "operatingIncome": "-14901897", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "126289" }, "balance": { "totalDebt": "6440764", "totalAssets": "1902804", "longTermDebt": "5451285", "shortTermDebt": "950000", "fiscalDateEnding": "2023-06-30", "totalLiabilities": null, "sharesOutstanding": "40825780", "totalCurrentAssets": "1696505", "totalShareholderEquity": "-7913899", "totalCurrentLiabilities": "4276801", "cashAndShortTermInvestments": "1634494" }, "cashflow": { "freeCashFlow": "-7163809", "dividendsPaid": null, "issuanceOfDebt": "1370358", "issuanceOfStock": "8105000", "repaymentOfDebt": "-630878", "fiscalDateEnding": "2023-06-30", "operatingCashflow": "-7159556", "repurchaseOfStock": null, "capitalExpenditures": "-4253" } }, "revenue": 507200, "cost_of_revenue": 220147, "gross_profit": 287053, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14901897, "depreciation_amortisation": 126289, "ebitda": -14775608, "interest_expense": 632307, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -13565889, "net_income_continuing_ops": null, "net_income_to_common": -13565889, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1634494, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1696505, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 1902804, "short_term_debt": 950000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4276801, "long_term_debt": 5451285, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6440764, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -7913899, "shares_outstanding": 40825780, "operating_cash_flow": -7159556, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4253, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8105000, "net_debt_issued": 739480, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -7163809, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-14775608", "netIncome": "-13565889", "grossProfit": "287053", "totalRevenue": "507200", "costOfRevenue": "220147", "interestExpense": "632307", "operatingIncome": "-14901897", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "126289" }, "balance": { "totalDebt": "6440764", "totalAssets": "1902804", "longTermDebt": "5451285", "shortTermDebt": "950000", "fiscalDateEnding": "2023-06-30", "totalLiabilities": null, "sharesOutstanding": "40825780", "totalCurrentAssets": "1696505", "totalShareholderEquity": "-7913899", "totalCurrentLiabilities": "4276801", "cashAndShortTermInvestments": "1634494" }, "cashflow": { "freeCashFlow": "-7163809", "dividendsPaid": null, "issuanceOfDebt": "1370358", "issuanceOfStock": "8105000", "repaymentOfDebt": "-630878", "fiscalDateEnding": "2023-06-30", "operatingCashflow": "-7159556", "repurchaseOfStock": null, "capitalExpenditures": "-4253" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-06T19:59:24.270156+00:00", "is_restated": false, "income_statement": { "revenue": 303217, "cost_of_revenue": 157285, "gross_profit": 145932, "ebit": -7562096, "ebitda": -10271644, "pretax_income": null, "tax_provision": null, "net_income": -11603922, "net_income_to_common": -11603922, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 833, "total_current_assets": 123023, "total_assets": 516401, "short_term_debt": 909160, "long_term_debt": 1834393, "total_debt": 2856274, "total_liabilities": null, "total_equity": -6777419, "shares_outstanding": 40825780, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4876154, "capital_expenditure": -2145034, "free_cash_flow": -7021188, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3310000, "net_debt_issued": 3402261 }, "complete_fields": { "id": 36775, "ticker_id": 5230, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-06T19:59:24.270156+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-10271644", "netIncome": "-11603922", "grossProfit": "145932", "totalRevenue": "303217", "costOfRevenue": "157285", "interestExpense": "1207815", "operatingIncome": "-7562096", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "124463" }, "balance": { "totalDebt": "2856274", "totalAssets": "516401", "longTermDebt": "1834393", "shortTermDebt": "909160", "fiscalDateEnding": "2022-06-30", "totalLiabilities": null, "sharesOutstanding": "40825780", "totalCurrentAssets": "123023", "totalShareholderEquity": "-6777419", "totalCurrentLiabilities": "5245123", "cashAndShortTermInvestments": "833" }, "cashflow": { "freeCashFlow": "-7021188", "dividendsPaid": null, "issuanceOfDebt": "3563130", "issuanceOfStock": "3310000", "repaymentOfDebt": "-160869", "fiscalDateEnding": "2022-06-30", "operatingCashflow": "-4876154", "repurchaseOfStock": null, "capitalExpenditures": "-2145034" } }, "revenue": 303217, "cost_of_revenue": 157285, "gross_profit": 145932, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7562096, "depreciation_amortisation": 124463, "ebitda": -10271644, "interest_expense": 1207815, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -11603922, "net_income_continuing_ops": null, "net_income_to_common": -11603922, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 833, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 123023, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 516401, "short_term_debt": 909160, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5245123, "long_term_debt": 1834393, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2856274, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -6777419, "shares_outstanding": 40825780, "operating_cash_flow": -4876154, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2145034, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3310000, "net_debt_issued": 3402261, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -7021188, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-10271644", "netIncome": "-11603922", "grossProfit": "145932", "totalRevenue": "303217", "costOfRevenue": "157285", "interestExpense": "1207815", "operatingIncome": "-7562096", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "124463" }, "balance": { "totalDebt": "2856274", "totalAssets": "516401", "longTermDebt": "1834393", "shortTermDebt": "909160", "fiscalDateEnding": "2022-06-30", "totalLiabilities": null, "sharesOutstanding": "40825780", "totalCurrentAssets": "123023", "totalShareholderEquity": "-6777419", "totalCurrentLiabilities": "5245123", "cashAndShortTermInvestments": "833" }, "cashflow": { "freeCashFlow": "-7021188", "dividendsPaid": null, "issuanceOfDebt": "3563130", "issuanceOfStock": "3310000", "repaymentOfDebt": "-160869", "fiscalDateEnding": "2022-06-30", "operatingCashflow": "-4876154", "repurchaseOfStock": null, "capitalExpenditures": "-2145034" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-06T19:59:24.270156+00:00", "is_restated": false, "income_statement": { "revenue": 692604, "cost_of_revenue": 330015, "gross_profit": 362589, "ebit": -6358683, "ebitda": -6269508, "pretax_income": null, "tax_provision": null, "net_income": -6639546, "net_income_to_common": -6639546, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309760, "total_current_assets": 420434, "total_assets": 1629046, "short_term_debt": 25000, "long_term_debt": 1885070, "total_debt": 2106030, "total_liabilities": null, "total_equity": -3119614, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4888638, "capital_expenditure": -840797, "free_cash_flow": -5729435, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3949000, "net_debt_issued": 806858 }, "complete_fields": { "id": 36776, "ticker_id": 5230, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-06T19:59:24.270156+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-6269508", "netIncome": "-6639546", "grossProfit": "362589", "totalRevenue": "692604", "costOfRevenue": "330015", "interestExpense": "278451", "operatingIncome": "-6358683", "fiscalDateEnding": "2021-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "91587" }, "balance": { "totalDebt": "2106030", "totalAssets": "1629046", "longTermDebt": "1885070", "shortTermDebt": "25000", "fiscalDateEnding": "2021-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "420434", "totalShareholderEquity": "-3119614", "totalCurrentLiabilities": "2460991", "cashAndShortTermInvestments": "309760" }, "cashflow": { "freeCashFlow": "-5729435", "dividendsPaid": null, "issuanceOfDebt": "858000", "issuanceOfStock": "3949000", "repaymentOfDebt": "-51142", "fiscalDateEnding": "2021-06-30", "operatingCashflow": "-4888638", "repurchaseOfStock": null, "capitalExpenditures": "-840797" } }, "revenue": 692604, "cost_of_revenue": 330015, "gross_profit": 362589, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6358683, "depreciation_amortisation": 91587, "ebitda": -6269508, "interest_expense": 278451, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6639546, "net_income_continuing_ops": null, "net_income_to_common": -6639546, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 309760, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 420434, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 1629046, "short_term_debt": 25000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2460991, "long_term_debt": 1885070, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2106030, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -3119614, "shares_outstanding": null, "operating_cash_flow": -4888638, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -840797, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3949000, "net_debt_issued": 806858, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -5729435, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-6269508", "netIncome": "-6639546", "grossProfit": "362589", "totalRevenue": "692604", "costOfRevenue": "330015", "interestExpense": "278451", "operatingIncome": "-6358683", "fiscalDateEnding": "2021-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "91587" }, "balance": { "totalDebt": "2106030", "totalAssets": "1629046", "longTermDebt": "1885070", "shortTermDebt": "25000", "fiscalDateEnding": "2021-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "420434", "totalShareholderEquity": "-3119614", "totalCurrentLiabilities": "2460991", "cashAndShortTermInvestments": "309760" }, "cashflow": { "freeCashFlow": "-5729435", "dividendsPaid": null, "issuanceOfDebt": "858000", "issuanceOfStock": "3949000", "repaymentOfDebt": "-51142", "fiscalDateEnding": "2021-06-30", "operatingCashflow": "-4888638", "repurchaseOfStock": null, "capitalExpenditures": "-840797" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-06T19:59:24.270156+00:00", "is_restated": false, "income_statement": { "revenue": 92909, "cost_of_revenue": 34416, "gross_profit": 58493, "ebit": -4421866, "ebitda": -4417841, "pretax_income": null, "tax_provision": null, "net_income": -4533974, "net_income_to_common": -4533974, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119302, "total_current_assets": 622847, "total_assets": 1121579, "short_term_debt": 5113992, "long_term_debt": 208328, "total_debt": 5427206, "total_liabilities": null, "total_equity": -6996234, "shares_outstanding": 40857460, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2851044, "capital_expenditure": -7508, "free_cash_flow": -2858552, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2544491 }, "complete_fields": { "id": 36765, "ticker_id": 5230, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-06T19:59:24.270156+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-4417841", "netIncome": "-4533974", "grossProfit": "58493", "totalRevenue": "92909", "costOfRevenue": "34416", "interestExpense": null, "operatingIncome": "-4421866", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4025" }, "balance": { "totalDebt": "5427206", "totalAssets": "1121579", "longTermDebt": "208328", "shortTermDebt": "5113992", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "40857460", "totalCurrentAssets": "622847", "totalShareholderEquity": "-6996234", "totalCurrentLiabilities": "7908784", "cashAndShortTermInvestments": "119302" }, "cashflow": { "freeCashFlow": "-2858552", "dividendsPaid": null, "issuanceOfDebt": "2544491", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-2851044", "repurchaseOfStock": null, "capitalExpenditures": "-7508" } }, "revenue": 92909, "cost_of_revenue": 34416, "gross_profit": 58493, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4421866, "depreciation_amortisation": 4025, "ebitda": -4417841, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4533974, "net_income_continuing_ops": null, "net_income_to_common": -4533974, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119302, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 622847, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 1121579, "short_term_debt": 5113992, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7908784, "long_term_debt": 208328, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5427206, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -6996234, "shares_outstanding": 40857460, "operating_cash_flow": -2851044, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7508, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2544491, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2858552, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-4417841", "netIncome": "-4533974", "grossProfit": "58493", "totalRevenue": "92909", "costOfRevenue": "34416", "interestExpense": null, "operatingIncome": "-4421866", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4025" }, "balance": { "totalDebt": "5427206", "totalAssets": "1121579", "longTermDebt": "208328", "shortTermDebt": "5113992", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "40857460", "totalCurrentAssets": "622847", "totalShareholderEquity": "-6996234", "totalCurrentLiabilities": "7908784", "cashAndShortTermInvestments": "119302" }, "cashflow": { "freeCashFlow": "-2858552", "dividendsPaid": null, "issuanceOfDebt": "2544491", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-2851044", "repurchaseOfStock": null, "capitalExpenditures": "-7508" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-06T19:59:24.270156+00:00", "is_restated": false, "income_statement": { "revenue": 62090, "cost_of_revenue": 39636, "gross_profit": 22454, "ebit": -2749848, "ebitda": -2746148, "pretax_income": null, "tax_provision": null, "net_income": -2783982, "net_income_to_common": -2783982, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433363, "total_current_assets": 705469, "total_assets": 1234458, "short_term_debt": 2425552, "long_term_debt": 236717, "total_debt": 2762428, "total_liabilities": null, "total_equity": -3547862, "shares_outstanding": 40825780, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2337912, "capital_expenditure": null, "free_cash_flow": -2337912, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 36766, "ticker_id": 5230, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-06T19:59:24.270156+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2746148", "netIncome": "-2783982", "grossProfit": "22454", "totalRevenue": "62090", "costOfRevenue": "39636", "interestExpense": null, "operatingIncome": "-2749848", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3700" }, "balance": { "totalDebt": "2762428", "totalAssets": "1234458", "longTermDebt": "236717", "shortTermDebt": "2425552", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "40825780", "totalCurrentAssets": "705469", "totalShareholderEquity": "-3547862", "totalCurrentLiabilities": "4544537", "cashAndShortTermInvestments": "433363" }, "cashflow": { "freeCashFlow": "-2337912", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-2337912", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 62090, "cost_of_revenue": 39636, "gross_profit": 22454, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2749848, "depreciation_amortisation": 3700, "ebitda": -2746148, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2783982, "net_income_continuing_ops": null, "net_income_to_common": -2783982, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 433363, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 705469, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 1234458, "short_term_debt": 2425552, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4544537, "long_term_debt": 236717, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2762428, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -3547862, "shares_outstanding": 40825780, "operating_cash_flow": -2337912, "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": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2337912, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2746148", "netIncome": "-2783982", "grossProfit": "22454", "totalRevenue": "62090", "costOfRevenue": "39636", "interestExpense": null, "operatingIncome": "-2749848", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3700" }, "balance": { "totalDebt": "2762428", "totalAssets": "1234458", "longTermDebt": "236717", "shortTermDebt": "2425552", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "40825780", "totalCurrentAssets": "705469", "totalShareholderEquity": "-3547862", "totalCurrentLiabilities": "4544537", "cashAndShortTermInvestments": "433363" }, "cashflow": { "freeCashFlow": "-2337912", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-2337912", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-06T19:59:24.270156+00:00", "is_restated": false, "income_statement": { "revenue": 195860, "cost_of_revenue": 58239, "gross_profit": 137621, "ebit": -2807587, "ebitda": -2801947, "pretax_income": null, "tax_provision": null, "net_income": -2862349, "net_income_to_common": -2862349, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345723, "total_current_assets": 765981, "total_assets": 1331715, "short_term_debt": null, "long_term_debt": 263718, "total_debt": 359315, "total_liabilities": null, "total_equity": -851384, "shares_outstanding": 40825780, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2894970, "capital_expenditure": -8556, "free_cash_flow": -2903526, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2700000, "net_debt_issued": null }, "complete_fields": { "id": 36767, "ticker_id": 5230, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-06T19:59:24.270156+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2801947", "netIncome": "-2862349", "grossProfit": "137621", "totalRevenue": "195860", "costOfRevenue": "58239", "interestExpense": null, "operatingIncome": "-2807587", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "5640" }, "balance": { "totalDebt": "359315", "totalAssets": "1331715", "longTermDebt": "263718", "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "40825780", "totalCurrentAssets": "765981", "totalShareholderEquity": "-851384", "totalCurrentLiabilities": "1917733", "cashAndShortTermInvestments": "345723" }, "cashflow": { "freeCashFlow": "-2903526", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "2700000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-2894970", "repurchaseOfStock": null, "capitalExpenditures": "-8556" } }, "revenue": 195860, "cost_of_revenue": 58239, "gross_profit": 137621, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2807587, "depreciation_amortisation": 5640, "ebitda": -2801947, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2862349, "net_income_continuing_ops": null, "net_income_to_common": -2862349, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 345723, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 765981, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 1331715, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1917733, "long_term_debt": 263718, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 359315, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -851384, "shares_outstanding": 40825780, "operating_cash_flow": -2894970, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8556, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2700000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2903526, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2801947", "netIncome": "-2862349", "grossProfit": "137621", "totalRevenue": "195860", "costOfRevenue": "58239", "interestExpense": null, "operatingIncome": "-2807587", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "5640" }, "balance": { "totalDebt": "359315", "totalAssets": "1331715", "longTermDebt": "263718", "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "40825780", "totalCurrentAssets": "765981", "totalShareholderEquity": "-851384", "totalCurrentLiabilities": "1917733", "cashAndShortTermInvestments": "345723" }, "cashflow": { "freeCashFlow": "-2903526", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "2700000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-2894970", "repurchaseOfStock": null, "capitalExpenditures": "-8556" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-06T19:59:24.270156+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": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 40825780, "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": 36768, "ticker_id": 5230, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-06T19:59:24.270156+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "40825780", "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } }, "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": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 40825780, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "40825780", "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-06T19:59:24.270156+00:00", "is_restated": false, "income_statement": { "revenue": 143885, "cost_of_revenue": 93714, "gross_profit": 50171, "ebit": -3307287, "ebitda": -3301168, "pretax_income": null, "tax_provision": null, "net_income": -3380527, "net_income_to_common": -3380527, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101636, "total_current_assets": 578032, "total_assets": 1115843, "short_term_debt": 2538555, "long_term_debt": 313215, "total_debt": 2938742, "total_liabilities": null, "total_equity": -3253538, "shares_outstanding": 40825780, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3294501, "capital_expenditure": null, "free_cash_flow": -3294500, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1050000, "net_debt_issued": 143555 }, "complete_fields": { "id": 36770, "ticker_id": 5230, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-06T19:59:24.270156+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3301168", "netIncome": "-3380527", "grossProfit": "50171", "totalRevenue": "143885", "costOfRevenue": "93714", "interestExpense": null, "operatingIncome": "-3307287", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6119" }, "balance": { "totalDebt": "2938742", "totalAssets": "1115843", "longTermDebt": "313215", "shortTermDebt": "2538555", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "40825780", "totalCurrentAssets": "578032", "totalShareholderEquity": "-3253538", "totalCurrentLiabilities": "4051896", "cashAndShortTermInvestments": "101636" }, "cashflow": { "freeCashFlow": "-3294500", "dividendsPaid": null, "issuanceOfDebt": "230000", "issuanceOfStock": "1050000", "repaymentOfDebt": "-86445", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-3294501", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 143885, "cost_of_revenue": 93714, "gross_profit": 50171, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3307287, "depreciation_amortisation": 6119, "ebitda": -3301168, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3380527, "net_income_continuing_ops": null, "net_income_to_common": -3380527, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101636, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 578032, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 1115843, "short_term_debt": 2538555, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4051896, "long_term_debt": 313215, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2938742, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -3253538, "shares_outstanding": 40825780, "operating_cash_flow": -3294501, "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": 1050000, "net_debt_issued": 143555, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3294500, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3301168", "netIncome": "-3380527", "grossProfit": "50171", "totalRevenue": "143885", "costOfRevenue": "93714", "interestExpense": null, "operatingIncome": "-3307287", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6119" }, "balance": { "totalDebt": "2938742", "totalAssets": "1115843", "longTermDebt": "313215", "shortTermDebt": "2538555", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "40825780", "totalCurrentAssets": "578032", "totalShareholderEquity": "-3253538", "totalCurrentLiabilities": "4051896", "cashAndShortTermInvestments": "101636" }, "cashflow": { "freeCashFlow": "-3294500", "dividendsPaid": null, "issuanceOfDebt": "230000", "issuanceOfStock": "1050000", "repaymentOfDebt": "-86445", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-3294501", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-06T19:59:24.270156+00:00", "is_restated": false, "income_statement": { "revenue": 151545, "cost_of_revenue": 73943, "gross_profit": 77602, "ebit": -3887374, "ebitda": -3880717, "pretax_income": null, "tax_provision": null, "net_income": -3929518, "net_income_to_common": -3929518, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2202581, "total_current_assets": 2629351, "total_assets": 3194480, "short_term_debt": 2395000, "long_term_debt": 336876, "total_debt": 2814725, "total_liabilities": null, "total_equity": -1071108, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3598379, "capital_expenditure": -1744, "free_cash_flow": -3600123, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3350000, "net_debt_issued": 1394861 }, "complete_fields": { "id": 36771, "ticker_id": 5230, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-06T19:59:24.270156+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3880717", "netIncome": "-3929518", "grossProfit": "77602", "totalRevenue": "151545", "costOfRevenue": "73943", "interestExpense": null, "operatingIncome": "-3887374", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6657" }, "balance": { "totalDebt": "2814725", "totalAssets": "3194480", "longTermDebt": "336876", "shortTermDebt": "2395000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "2629351", "totalShareholderEquity": "-1071108", "totalCurrentLiabilities": "3922320", "cashAndShortTermInvestments": "2202581" }, "cashflow": { "freeCashFlow": "-3600123", "dividendsPaid": null, "issuanceOfDebt": "1395000", "issuanceOfStock": "3350000", "repaymentOfDebt": "-139", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-3598379", "repurchaseOfStock": null, "capitalExpenditures": "-1744" } }, "revenue": 151545, "cost_of_revenue": 73943, "gross_profit": 77602, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3887374, "depreciation_amortisation": 6657, "ebitda": -3880717, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3929518, "net_income_continuing_ops": null, "net_income_to_common": -3929518, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2202581, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2629351, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 3194480, "short_term_debt": 2395000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3922320, "long_term_debt": 336876, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2814725, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -1071108, "shares_outstanding": null, "operating_cash_flow": -3598379, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1744, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3350000, "net_debt_issued": 1394861, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3600123, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3880717", "netIncome": "-3929518", "grossProfit": "77602", "totalRevenue": "151545", "costOfRevenue": "73943", "interestExpense": null, "operatingIncome": "-3887374", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6657" }, "balance": { "totalDebt": "2814725", "totalAssets": "3194480", "longTermDebt": "336876", "shortTermDebt": "2395000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "2629351", "totalShareholderEquity": "-1071108", "totalCurrentLiabilities": "3922320", "cashAndShortTermInvestments": "2202581" }, "cashflow": { "freeCashFlow": "-3600123", "dividendsPaid": null, "issuanceOfDebt": "1395000", "issuanceOfStock": "3350000", "repaymentOfDebt": "-139", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-3598379", "repurchaseOfStock": null, "capitalExpenditures": "-1744" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-06T19:59:24.270156+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": null, "total_current_assets": null, "total_assets": null, "short_term_debt": 1000000, "long_term_debt": null, "total_debt": 1000000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -19879, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 36772, "ticker_id": 5230, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-06T19:59:24.270156+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "1000000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-19879" } }, "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": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 1000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -19879, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "1000000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-19879" } } } ] }, "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-06-30" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }