{ "ticker": { "uuid": "7496c129-6b9c-49c5-a9eb-4d3f16784542", "symbol": "SORA", "name": "Top Win International Limited", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Luxury Goods", "page_url": "https://sharemaestro.com/factors/ticker/7496c129-6b9c-49c5-a9eb-4d3f16784542/", "api_url": "https://sharemaestro.com/factors/api/tickers/7496c129-6b9c-49c5-a9eb-4d3f16784542/" }, "ticker_metadata": { "id": 8328, "uuid": "7496c129-6b9c-49c5-a9eb-4d3f16784542", "symbol": "SORA", "name": "Top Win International Limited", "asset_type": "equity", "market_cap": 69619000, "stock_exchange_id": 2, "industry": "Luxury Goods", "sector": "Consumer Cyclical", "description": "Top Win International Limited (SORA) is a prominent manufacturer and distributor of high-quality consumer products, adeptly positioned to leverage global market dynamics. The company boasts a strong supply chain and robust partnerships across multiple sectors, resulting in a diverse and resilient customer portfolio. With a commitment to innovation and sustainable practices, Top Win employs cutting-edge technologies to deliver competitive solutions that enhance stakeholder value. Focused on expanding its footprint in emerging markets, the company's dedication to operational excellence and exceptional customer satisfaction reinforces its standing as a trusted leader in the industry.", "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": "7496c129-6b9c-49c5-a9eb-4d3f16784542", "symbol": "SORA", "name": "Top Win International Limited", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Luxury Goods", "page_url": "https://sharemaestro.com/factors/ticker/7496c129-6b9c-49c5-a9eb-4d3f16784542/", "api_url": "https://sharemaestro.com/factors/api/tickers/7496c129-6b9c-49c5-a9eb-4d3f16784542/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0, "value": 0.1, "quality": 0.03, "momentum": 0.01, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 2.41, "market_cap": 59922240, "pe_ratio": 37.9998, "earnings_yield": 0.0263, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 0.563, "piotroski_f_score": 3, "momentum_12_1": -0.5968, "volatility_252d": 0.9638 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:04.061241+00:00", "batch_id": "" }, "size": { "price_close": 2.41, "market_cap": 59922240, "market_cap_usd": 59922240, "enterprise_value": 59884843, "shares_outstanding": 24864000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 37.9998, "pb_ratio": 21.3945, "ptbv_ratio": 24.4225, "ps_ratio": 42.5261, "pcf_ratio": null, "pfcf_ratio": -108.207, "ev_ebitda": null, "ev_ebit": -296.2235, "ev_sales": 42.4995, "ev_fcf": -108.1395, "earnings_yield": 0.0263, "fcf_yield": -0.0092, "price_to_sales": 42.5261, "price_to_book": 21.3945, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0235 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.0258, "operating_margin": -0.1435, "net_margin": 1.1191, "ebitda_margin": -0.1346, "fcf_margin": -0.393, "roe": 0.563, "roa": 0.309, "roic": -0.0722, "roc_greenblatt": null, "asset_turnover": 0.2761, "cash_conversion": -0.3512, "accruals_ratio": 0.4176, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": 16.9912, "earnings_stability_5y": 1.9534, "revenue_stability_5y": 0.613, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0071, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.8222, "net_debt_to_ebitda": 0.1972, "debt_to_assets": 0.0295, "interest_coverage": -5.3211, "current_ratio": 6.512, "quick_ratio": 5.0685, "net_debt": -37397, "local_beta": 0.0007, "volatility_252d": 0.9638, "volatility_60d": 1.8157, "max_drawdown_12m": -0.7612, "risk_adjusted_momentum": -0.6192 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.5373, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 1.798, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.707, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0512, "price_return_3m": 0.2888, "price_return_6m": -0.3724, "price_return_9m": -0.5823, "price_return_12m": -0.6175, "price_return_12m_ex1m": -0.5968, "momentum_6m": -0.3724, "momentum_12m": -0.6175, "momentum_12_1": -0.5968, "distance_from_52w_high": -0.673, "distance_from_52w_low": 0.3693, "relative_strength": -0.7754 }, "raw_ttm": { "revenue_ttm": 1409071, "gross_profit_ttm": 36415, "ebit_ttm": -202161, "ebitda_ttm": -189622, "net_income_ttm": 1576909, "eps_diluted_ttm": 0.0634, "operating_cash_flow_ttm": -554392, "capital_expenditure_ttm": 618, "fcf_ttm": -553774, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 37992, "cash_and_equivalents": 188139, "total_current_assets": 4130220, "total_current_liabilities": 634250, "net_ppe": null, "total_assets": 5103602, "total_debt": 150742, "total_equity": 2800830, "net_working_capital": 3458573, "book_value_per_share": 0.1126, "retained_earnings": 1497432, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2453565, "tangible_book_per_share": 0.0987 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 78, "rank_pb": 96, "rank_ptbv": 92, "rank_ps": 97, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 2, "rank_earnings_yield": 78, "rank_fcf_yield": 88, "rank_dividend_yield": 81, "rank_shareholder_yield": 81, "rank_total_yield": 81, "rank_roe": 5, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 96, "rank_fcf_margin": 93, "rank_piotroski": 90, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 98 }, "composites": { "value_composite": 90, "quality_composite": 97, "momentum_composite": 99, "growth_composite": 62, "yield_composite": 87, "svqf_composite": 89, "vc1_composite": 91, "vc2_composite": 93, "vc3_composite": 93, "trending_value_composite": null, "overall_composite": 100, "quality_value_composite": 0.0548, "os_score": 0, "value_percentile": 0.1, "quality_percentile": 0.03, "momentum_percentile": 0.01, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 89, "small_cap_core_rank": 95, "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": 3013, "ticker_id": 8328, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:04.061241+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.41, "market_cap": 59922240, "market_cap_usd": 59922240, "enterprise_value": 59884843, "shares_outstanding": 24864000, "fx_rate_to_usd": null, "pe_ratio": 37.99980849, "pb_ratio": 21.39445807, "ptbv_ratio": 24.42251988, "ps_ratio": 42.5260615, "pcf_ratio": null, "pfcf_ratio": -108.2070303, "ev_ebitda": null, "ev_ebit": -296.22351987, "ev_sales": 42.49952132, "ev_fcf": -108.13949915, "earnings_yield": 0.02631592, "fcf_yield": -0.00924731, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.02584327, "operating_margin": -0.14347112, "net_margin": 1.11911252, "ebitda_margin": -0.13457235, "fcf_margin": -0.39300646, "roe": 0.56301489, "roa": 0.30897962, "roic": -0.07222094, "roc_greenblatt": null, "asset_turnover": 0.27609343, "cash_conversion": -0.35117689, "accruals_ratio": 0.41760721, "sbc_to_revenue": null, "debt_to_equity": 0.82217486, "net_debt_to_ebitda": 0.19721868, "debt_to_assets": 0.02953639, "interest_coverage": -5.32114656, "current_ratio": 6.51197477, "quick_ratio": 5.0684935, "net_debt": -37397, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.53730805, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 1.79798138, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.70696691, "piotroski_f_score": 3, "altman_z_score": 16.99121751, "earnings_stability_5y": 1.953403, "revenue_stability_5y": 0.612971, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0511811, "price_return_3m": 0.28877005, "price_return_6m": -0.37239583, "price_return_9m": -0.58232236, "price_return_12m": -0.61746032, "price_return_12m_ex1m": -0.5968254, "distance_from_52w_high": -0.67299864, "distance_from_52w_low": 0.36931818, "relative_strength": -0.77540137, "local_beta": 0.0007, "volatility_252d": 0.963844, "volatility_60d": 1.815693, "max_drawdown_12m": -0.76119403, "revenue_ttm": 1409071, "gross_profit_ttm": 36415, "ebit_ttm": -202161, "ebitda_ttm": -189622, "net_income_ttm": 1576909, "eps_diluted_ttm": 0.06342137, "operating_cash_flow_ttm": -554392, "capital_expenditure_ttm": 618, "fcf_ttm": -553774, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 37992, "cash_and_equivalents": 188139, "total_current_assets": 4130220, "total_current_liabilities": 634250, "net_ppe": null, "total_assets": 5103602, "total_debt": 150742, "total_equity": 2800830, "net_working_capital": 3458573, "book_value_per_share": 0.11264599, "retained_earnings": 1497432, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2453565, "tangible_book_per_share": 0.09867942, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 78, "rank_pb": 96, "rank_ptbv": 92, "rank_ps": 97, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 2, "rank_earnings_yield": 78, "rank_fcf_yield": 88, "rank_dividend_yield": 81, "rank_shareholder_yield": 81, "rank_total_yield": 81, "rank_roe": 5, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 96, "rank_fcf_margin": 93, "rank_piotroski": 90, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 98, "value_composite": 90, "quality_composite": 97, "momentum_composite": 99, "growth_composite": 62, "yield_composite": 87, "svqf_composite": 89, "vc1_composite": 91, "vc2_composite": 93, "vc3_composite": 93, "trending_value_composite": null, "overall_composite": 100, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 89, "small_cap_core_rank": 95, "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": 2.41, "os": 0, "value": 0.1, "quality": 0.03, "momentum": 0.01, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 37.9998, "earnings_yield": 0.0263, "shareholder_yield": 0, "roe": 0.563, "momentum_12_1": -0.5968, "complete_fields": { "id": 3013, "ticker_id": 8328, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:04.061241+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.41, "market_cap": 59922240, "market_cap_usd": 59922240, "enterprise_value": 59884843, "shares_outstanding": 24864000, "fx_rate_to_usd": null, "pe_ratio": 37.99980849, "pb_ratio": 21.39445807, "ptbv_ratio": 24.42251988, "ps_ratio": 42.5260615, "pcf_ratio": null, "pfcf_ratio": -108.2070303, "ev_ebitda": null, "ev_ebit": -296.22351987, "ev_sales": 42.49952132, "ev_fcf": -108.13949915, "earnings_yield": 0.02631592, "fcf_yield": -0.00924731, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.02584327, "operating_margin": -0.14347112, "net_margin": 1.11911252, "ebitda_margin": -0.13457235, "fcf_margin": -0.39300646, "roe": 0.56301489, "roa": 0.30897962, "roic": -0.07222094, "roc_greenblatt": null, "asset_turnover": 0.27609343, "cash_conversion": -0.35117689, "accruals_ratio": 0.41760721, "sbc_to_revenue": null, "debt_to_equity": 0.82217486, "net_debt_to_ebitda": 0.19721868, "debt_to_assets": 0.02953639, "interest_coverage": -5.32114656, "current_ratio": 6.51197477, "quick_ratio": 5.0684935, "net_debt": -37397, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.53730805, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 1.79798138, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.70696691, "piotroski_f_score": 3, "altman_z_score": 16.99121751, "earnings_stability_5y": 1.953403, "revenue_stability_5y": 0.612971, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0511811, "price_return_3m": 0.28877005, "price_return_6m": -0.37239583, "price_return_9m": -0.58232236, "price_return_12m": -0.61746032, "price_return_12m_ex1m": -0.5968254, "distance_from_52w_high": -0.67299864, "distance_from_52w_low": 0.36931818, "relative_strength": -0.77540137, "local_beta": 0.0007, "volatility_252d": 0.963844, "volatility_60d": 1.815693, "max_drawdown_12m": -0.76119403, "revenue_ttm": 1409071, "gross_profit_ttm": 36415, "ebit_ttm": -202161, "ebitda_ttm": -189622, "net_income_ttm": 1576909, "eps_diluted_ttm": 0.06342137, "operating_cash_flow_ttm": -554392, "capital_expenditure_ttm": 618, "fcf_ttm": -553774, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 37992, "cash_and_equivalents": 188139, "total_current_assets": 4130220, "total_current_liabilities": 634250, "net_ppe": null, "total_assets": 5103602, "total_debt": 150742, "total_equity": 2800830, "net_working_capital": 3458573, "book_value_per_share": 0.11264599, "retained_earnings": 1497432, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2453565, "tangible_book_per_share": 0.09867942, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 78, "rank_pb": 96, "rank_ptbv": 92, "rank_ps": 97, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 2, "rank_earnings_yield": 78, "rank_fcf_yield": 88, "rank_dividend_yield": 81, "rank_shareholder_yield": 81, "rank_total_yield": 81, "rank_roe": 5, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 96, "rank_fcf_margin": 93, "rank_piotroski": 90, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 98, "value_composite": 90, "quality_composite": 97, "momentum_composite": 99, "growth_composite": 62, "yield_composite": 87, "svqf_composite": 89, "vc1_composite": 91, "vc2_composite": 93, "vc3_composite": 93, "trending_value_composite": null, "overall_composite": 100, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 89, "small_cap_core_rank": 95, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "income_statement": { "revenue": 1409071, "cost_of_revenue": 1372655, "gross_profit": 36415, "ebit": -202161, "ebitda": -189622, "pretax_income": 1597321, "tax_provision": 20411, "net_income": 1576909, "net_income_to_common": 1576909, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 188139, "total_current_assets": 4130220, "total_assets": 5103602, "short_term_debt": 150742, "long_term_debt": 12986935, "total_debt": 13137677, "total_liabilities": 2302772, "total_equity": 2800830, "shares_outstanding": 24664893, "goodwill_and_intangibles": 347265 }, "cash_flow": { "operating_cash_flow": -554392, "capital_expenditure": 618, "free_cash_flow": -553774, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174484, "ticker_id": 8328, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-202161", "ebitda": "-189622", "netIncome": "1576909", "grossProfit": "36415", "depreciation": "None", "totalRevenue": "1409071", "costOfRevenue": "1372655", "interestIncome": "120483", "incomeBeforeTax": "1597321", "interestExpense": "37992", "operatingIncome": "-202161", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "20411", "reportedCurrency": "USD", "netInterestIncome": "-175708", "nonInterestIncome": "None", "operatingExpenses": "238577", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1372655", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12539", "sellingGeneralAndAdministrative": "1957717", "netIncomeFromContinuingOperations": "12293649" }, "balance": { "goodwill": "None", "inventory": "915528", "commonStock": "1597", "currentDebt": "None", "investments": "None", "totalAssets": "5103602", "longTermDebt": "12986935", "shortTermDebt": "150742", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "347265", "reportedCurrency": "USD", "retainedEarnings": "1497432", "totalLiabilities": "2302772", "otherCurrentAssets": "38569", "totalCurrentAssets": "4130220", "currentLongTermDebt": "1173306", "longTermInvestments": "3477900", "shortTermInvestments": "2263752", "currentNetReceivables": "724231", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "973381", "currentAccountsPayable": "447239", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1819263", "totalShareholderEquity": "2800830", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "33105", "totalCurrentLiabilities": "634250", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1668521", "cashAndShortTermInvestments": "188139", "commonStockSharesOutstanding": "24664893", "intangibleAssetsExcludingGoodwill": "347265", "cashAndCashEquivalentsAtCarryingValue": "188139", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1576909", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-635548", "operatingCashflow": "-554392", "capitalExpenditures": "618", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2281347", "cashflowFromInvestment": "-1923796", "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": "12539", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1409071, "cost_of_revenue": 1372655, "gross_profit": 36415, "research_and_development": null, "selling_general_admin": 1957717, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -202161, "depreciation_amortisation": 12539, "ebitda": -189622, "interest_expense": 37992, "interest_income": null, "other_non_operating": null, "pretax_income": 1597321, "tax_provision": 20411, "effective_tax_rate": null, "net_income": 1576909, "net_income_continuing_ops": 12293649, "net_income_to_common": 1576909, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 188139, "short_term_investments": 2263752, "net_receivables": 724231, "inventory": 915528, "other_current_assets": null, "total_current_assets": 4130220, "net_ppe": null, "goodwill": null, "intangible_assets": 347265, "goodwill_and_intangibles": 347265, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 973381, "total_assets": 5103602, "short_term_debt": 150742, "accounts_payable": 447239, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 634250, "long_term_debt": 12986935, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1668521, "total_liabilities": 2302772, "total_debt": 13137677, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1497432, "total_equity": 2800830, "shares_outstanding": 24664893, "operating_cash_flow": -554392, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 618, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1923796, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2281347, "free_cash_flow": -553774, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-202161", "ebitda": "-189622", "netIncome": "1576909", "grossProfit": "36415", "depreciation": "None", "totalRevenue": "1409071", "costOfRevenue": "1372655", "interestIncome": "120483", "incomeBeforeTax": "1597321", "interestExpense": "37992", "operatingIncome": "-202161", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "20411", "reportedCurrency": "USD", "netInterestIncome": "-175708", "nonInterestIncome": "None", "operatingExpenses": "238577", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1372655", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12539", "sellingGeneralAndAdministrative": "1957717", "netIncomeFromContinuingOperations": "12293649" }, "balance": { "goodwill": "None", "inventory": "915528", "commonStock": "1597", "currentDebt": "None", "investments": "None", "totalAssets": "5103602", "longTermDebt": "12986935", "shortTermDebt": "150742", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "347265", "reportedCurrency": "USD", "retainedEarnings": "1497432", "totalLiabilities": "2302772", "otherCurrentAssets": "38569", "totalCurrentAssets": "4130220", "currentLongTermDebt": "1173306", "longTermInvestments": "3477900", "shortTermInvestments": "2263752", "currentNetReceivables": "724231", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "973381", "currentAccountsPayable": "447239", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1819263", "totalShareholderEquity": "2800830", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "33105", "totalCurrentLiabilities": "634250", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1668521", "cashAndShortTermInvestments": "188139", "commonStockSharesOutstanding": "24664893", "intangibleAssetsExcludingGoodwill": "347265", "cashAndCashEquivalentsAtCarryingValue": "188139", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1576909", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-635548", "operatingCashflow": "-554392", "capitalExpenditures": "618", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2281347", "cashflowFromInvestment": "-1923796", "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": "12539", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "income_statement": { "revenue": 17619363, "cost_of_revenue": 16202583, "gross_profit": 1416780, "ebit": 232190, "ebitda": 233400, "pretax_income": -50834, "tax_provision": -8615, "net_income": -42219, "net_income_to_common": -42219, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2640484, "total_current_assets": 5827412, "total_assets": 6627728, "short_term_debt": 1952104, "long_term_debt": 3225899, "total_debt": 5178003, "total_liabilities": 5254449, "total_equity": 1373279, "shares_outstanding": 20643169, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -462995, "capital_expenditure": 4.19, "free_cash_flow": -462990.81, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174489, "ticker_id": 8328, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "232190", "ebitda": "233400", "netIncome": "-42219", "grossProfit": "1416780", "depreciation": "None", "totalRevenue": "17619363", "costOfRevenue": "16202583", "interestIncome": "1702", "incomeBeforeTax": "-50834", "interestExpense": "283024", "operatingIncome": "228407", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-8615", "reportedCurrency": "USD", "netInterestIncome": "-281322", "nonInterestIncome": "None", "operatingExpenses": "1188373", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16202583", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1210", "sellingGeneralAndAdministrative": "1129609", "netIncomeFromContinuingOperations": "-42219" }, "balance": { "goodwill": "None", "inventory": "2171252", "commonStock": "11100", "currentDebt": "None", "investments": "None", "totalAssets": "6627728", "longTermDebt": "3225899", "shortTermDebt": "1952104", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-638380", "totalLiabilities": "5254449", "otherCurrentAssets": "986787", "totalCurrentAssets": "5827412", "currentLongTermDebt": "1952104", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "28889", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "800316", "currentAccountsPayable": "61791", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5178003", "totalShareholderEquity": "1373279", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14655", "totalCurrentLiabilities": "2028550", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3225899", "cashAndShortTermInvestments": "2640484", "commonStockSharesOutstanding": "20643169", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2640484", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42219", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-161881", "operatingCashflow": "-462995", "capitalExpenditures": "4.19", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1966312", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1210", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17619363, "cost_of_revenue": 16202583, "gross_profit": 1416780, "research_and_development": null, "selling_general_admin": 1129609, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 232190, "depreciation_amortisation": 1210, "ebitda": 233400, "interest_expense": 283024, "interest_income": null, "other_non_operating": null, "pretax_income": -50834, "tax_provision": -8615, "effective_tax_rate": null, "net_income": -42219, "net_income_continuing_ops": -42219, "net_income_to_common": -42219, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2640484, "short_term_investments": 0, "net_receivables": 28889, "inventory": 2171252, "other_current_assets": null, "total_current_assets": 5827412, "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": 800316, "total_assets": 6627728, "short_term_debt": 1952104, "accounts_payable": 61791, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2028550, "long_term_debt": 3225899, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3225899, "total_liabilities": 5254449, "total_debt": 5178003, "preferred_stock": null, "minority_interest": null, "retained_earnings": -638380, "total_equity": 1373279, "shares_outstanding": 20643169, "operating_cash_flow": -462995, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4.19, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1966312, "free_cash_flow": -462990.81, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "232190", "ebitda": "233400", "netIncome": "-42219", "grossProfit": "1416780", "depreciation": "None", "totalRevenue": "17619363", "costOfRevenue": "16202583", "interestIncome": "1702", "incomeBeforeTax": "-50834", "interestExpense": "283024", "operatingIncome": "228407", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-8615", "reportedCurrency": "USD", "netInterestIncome": "-281322", "nonInterestIncome": "None", "operatingExpenses": "1188373", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16202583", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1210", "sellingGeneralAndAdministrative": "1129609", "netIncomeFromContinuingOperations": "-42219" }, "balance": { "goodwill": "None", "inventory": "2171252", "commonStock": "11100", "currentDebt": "None", "investments": "None", "totalAssets": "6627728", "longTermDebt": "3225899", "shortTermDebt": "1952104", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-638380", "totalLiabilities": "5254449", "otherCurrentAssets": "986787", "totalCurrentAssets": "5827412", "currentLongTermDebt": "1952104", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "28889", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "800316", "currentAccountsPayable": "61791", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5178003", "totalShareholderEquity": "1373279", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14655", "totalCurrentLiabilities": "2028550", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3225899", "cashAndShortTermInvestments": "2640484", "commonStockSharesOutstanding": "20643169", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2640484", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42219", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-161881", "operatingCashflow": "-462995", "capitalExpenditures": "4.19", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1966312", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1210", "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": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "income_statement": { "revenue": 18814420, "cost_of_revenue": 17442190, "gross_profit": 1372230, "ebit": 549667, "ebitda": 551379, "pretax_income": 212850, "tax_provision": 16123, "net_income": 196727, "net_income_to_common": 196727, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1120122, "total_current_assets": 4598385, "total_assets": 5568298, "short_term_debt": 2360402, "long_term_debt": 3411887, "total_debt": 5772289, "total_liabilities": 6159810, "total_equity": -591512, "shares_outstanding": 24864000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1359780, "capital_expenditure": 3.71, "free_cash_flow": 1359783.71, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174494, "ticker_id": 8328, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "549667", "ebitda": "551379", "netIncome": "196727", "grossProfit": "1372230", "depreciation": "None", "totalRevenue": "18814420", "costOfRevenue": "17442190", "interestIncome": "488", "incomeBeforeTax": "212850", "interestExpense": "336817", "operatingIncome": "526760", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "16123", "reportedCurrency": "USD", "netInterestIncome": "-336329", "nonInterestIncome": "None", "operatingExpenses": "845470", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17442190", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1712", "sellingGeneralAndAdministrative": "681891", "netIncomeFromContinuingOperations": "196727" }, "balance": { "goodwill": "None", "inventory": "1997526", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "5568298", "longTermDebt": "3411887", "shortTermDebt": "2360402", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-596161", "totalLiabilities": "6159810", "otherCurrentAssets": "917593", "totalCurrentAssets": "4598385", "currentLongTermDebt": "2360402", "longTermInvestments": "817470", "shortTermInvestments": "None", "currentNetReceivables": "563144", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "969913", "currentAccountsPayable": "277500", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5772289", "totalShareholderEquity": "-591512", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "75526", "totalCurrentLiabilities": "2747923", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3411887", "cashAndShortTermInvestments": "1120122", "commonStockSharesOutstanding": "24864000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1120122", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196727", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1153028", "operatingCashflow": "1359780", "capitalExpenditures": "3.71", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1045671", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1712", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18814420, "cost_of_revenue": 17442190, "gross_profit": 1372230, "research_and_development": null, "selling_general_admin": 681891, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 549667, "depreciation_amortisation": 1712, "ebitda": 551379, "interest_expense": 336817, "interest_income": null, "other_non_operating": null, "pretax_income": 212850, "tax_provision": 16123, "effective_tax_rate": null, "net_income": 196727, "net_income_continuing_ops": 196727, "net_income_to_common": 196727, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1120122, "short_term_investments": null, "net_receivables": 563144, "inventory": 1997526, "other_current_assets": null, "total_current_assets": 4598385, "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": 969913, "total_assets": 5568298, "short_term_debt": 2360402, "accounts_payable": 277500, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2747923, "long_term_debt": 3411887, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3411887, "total_liabilities": 6159810, "total_debt": 5772289, "preferred_stock": null, "minority_interest": null, "retained_earnings": -596161, "total_equity": -591512, "shares_outstanding": 24864000, "operating_cash_flow": 1359780, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3.71, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1045671, "free_cash_flow": 1359783.71, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "549667", "ebitda": "551379", "netIncome": "196727", "grossProfit": "1372230", "depreciation": "None", "totalRevenue": "18814420", "costOfRevenue": "17442190", "interestIncome": "488", "incomeBeforeTax": "212850", "interestExpense": "336817", "operatingIncome": "526760", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "16123", "reportedCurrency": "USD", "netInterestIncome": "-336329", "nonInterestIncome": "None", "operatingExpenses": "845470", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17442190", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1712", "sellingGeneralAndAdministrative": "681891", "netIncomeFromContinuingOperations": "196727" }, "balance": { "goodwill": "None", "inventory": "1997526", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "5568298", "longTermDebt": "3411887", "shortTermDebt": "2360402", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-596161", "totalLiabilities": "6159810", "otherCurrentAssets": "917593", "totalCurrentAssets": "4598385", "currentLongTermDebt": "2360402", "longTermInvestments": "817470", "shortTermInvestments": "None", "currentNetReceivables": "563144", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "969913", "currentAccountsPayable": "277500", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5772289", "totalShareholderEquity": "-591512", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "75526", "totalCurrentLiabilities": "2747923", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3411887", "cashAndShortTermInvestments": "1120122", "commonStockSharesOutstanding": "24864000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1120122", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196727", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1153028", "operatingCashflow": "1359780", "capitalExpenditures": "3.71", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1045671", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1712", "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": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "income_statement": { "revenue": 14225156, "cost_of_revenue": 12962555, "gross_profit": 1262601, "ebit": 246599, "ebitda": 248864, "pretax_income": 76064, "tax_provision": 4074, "net_income": 71990, "net_income_to_common": 71990, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 806626, "total_current_assets": 5039331, "total_assets": 5992782, "short_term_debt": 2276366, "long_term_debt": 3579961, "total_debt": 5856327, "total_liabilities": 6782434, "total_equity": -789652, "shares_outstanding": 24864000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2158545, "capital_expenditure": 0, "free_cash_flow": -2158545, "dividends_paid": 446967, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174498, "ticker_id": 8328, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "246599", "ebitda": "248864", "netIncome": "71990", "grossProfit": "1262601", "depreciation": "None", "totalRevenue": "14225156", "costOfRevenue": "12962555", "interestIncome": "322", "incomeBeforeTax": "76064", "interestExpense": "170535", "operatingIncome": "193515", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4074", "reportedCurrency": "USD", "netInterestIncome": "-170213", "nonInterestIncome": "None", "operatingExpenses": "1069086", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12962555", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2265", "sellingGeneralAndAdministrative": "848033", "netIncomeFromContinuingOperations": "71990" }, "balance": { "goodwill": "None", "inventory": "3157055", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "5992782", "longTermDebt": "3579961", "shortTermDebt": "2276366", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-792888", "totalLiabilities": "6782434", "otherCurrentAssets": "712360", "totalCurrentAssets": "5039331", "currentLongTermDebt": "2276366", "longTermInvestments": "802191", "shortTermInvestments": "None", "currentNetReceivables": "363290", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "953451", "currentAccountsPayable": "243796", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5856327", "totalShareholderEquity": "-789652", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "574351", "totalCurrentLiabilities": "3202473", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3579961", "cashAndShortTermInvestments": "806626", "commonStockSharesOutstanding": "24864000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "806626", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71990", "profitLoss": "None", "dividendPayout": "446967", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1434742", "operatingCashflow": "-2158545", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1983642", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "446967", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2265", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14225156, "cost_of_revenue": 12962555, "gross_profit": 1262601, "research_and_development": null, "selling_general_admin": 848033, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 246599, "depreciation_amortisation": 2265, "ebitda": 248864, "interest_expense": 170535, "interest_income": null, "other_non_operating": null, "pretax_income": 76064, "tax_provision": 4074, "effective_tax_rate": null, "net_income": 71990, "net_income_continuing_ops": 71990, "net_income_to_common": 71990, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 806626, "short_term_investments": null, "net_receivables": 363290, "inventory": 3157055, "other_current_assets": null, "total_current_assets": 5039331, "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": 953451, "total_assets": 5992782, "short_term_debt": 2276366, "accounts_payable": 243796, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3202473, "long_term_debt": 3579961, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3579961, "total_liabilities": 6782434, "total_debt": 5856327, "preferred_stock": null, "minority_interest": null, "retained_earnings": -792888, "total_equity": -789652, "shares_outstanding": 24864000, "operating_cash_flow": -2158545, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 446967, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1983642, "free_cash_flow": -2158545, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "246599", "ebitda": "248864", "netIncome": "71990", "grossProfit": "1262601", "depreciation": "None", "totalRevenue": "14225156", "costOfRevenue": "12962555", "interestIncome": "322", "incomeBeforeTax": "76064", "interestExpense": "170535", "operatingIncome": "193515", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4074", "reportedCurrency": "USD", "netInterestIncome": "-170213", "nonInterestIncome": "None", "operatingExpenses": "1069086", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12962555", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2265", "sellingGeneralAndAdministrative": "848033", "netIncomeFromContinuingOperations": "71990" }, "balance": { "goodwill": "None", "inventory": "3157055", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "5992782", "longTermDebt": "3579961", "shortTermDebt": "2276366", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-792888", "totalLiabilities": "6782434", "otherCurrentAssets": "712360", "totalCurrentAssets": "5039331", "currentLongTermDebt": "2276366", "longTermInvestments": "802191", "shortTermInvestments": "None", "currentNetReceivables": "363290", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "953451", "currentAccountsPayable": "243796", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5856327", "totalShareholderEquity": "-789652", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "574351", "totalCurrentLiabilities": "3202473", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3579961", "cashAndShortTermInvestments": "806626", "commonStockSharesOutstanding": "24864000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "806626", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71990", "profitLoss": "None", "dividendPayout": "446967", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1434742", "operatingCashflow": "-2158545", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1983642", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "446967", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2265", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "income_statement": { "revenue": 845922, "cost_of_revenue": 831909, "gross_profit": 14012, "ebit": -135082, "ebitda": -122629, "pretax_income": 1675799, "tax_provision": 27345, "net_income": 1648453, "net_income_to_common": 1648453, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 188139, "total_current_assets": 4130220, "total_assets": 5103602, "short_term_debt": 150742, "long_term_debt": null, "total_debt": 150742, "total_liabilities": 2302772, "total_equity": 2800830, "shares_outstanding": 24864000, "goodwill_and_intangibles": 347265 }, "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": 174482, "ticker_id": 8328, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-135082", "ebitda": "-122629", "netIncome": "1648453", "grossProfit": "14012", "depreciation": "None", "totalRevenue": "845922", "costOfRevenue": "831909", "interestIncome": "None", "incomeBeforeTax": "1675799", "interestExpense": "22929", "operatingIncome": "-135082", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "27345", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "149094", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "831909", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12453", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "915528", "commonStock": "1597", "currentDebt": "None", "investments": "None", "totalAssets": "5103602", "longTermDebt": "None", "shortTermDebt": "150742", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "347265", "reportedCurrency": "None", "retainedEarnings": "1497432", "totalLiabilities": "2302772", "otherCurrentAssets": "38569", "totalCurrentAssets": "4130220", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2263752", "currentNetReceivables": "724231", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "973381", "currentAccountsPayable": "447239", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1819263", "totalShareholderEquity": "2800830", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "33105", "totalCurrentLiabilities": "634250", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1668521", "cashAndShortTermInvestments": "188139", "commonStockSharesOutstanding": "24864000", "intangibleAssetsExcludingGoodwill": "347265", "cashAndCashEquivalentsAtCarryingValue": "188139", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": 845922, "cost_of_revenue": 831909, "gross_profit": 14012, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -135082, "depreciation_amortisation": 12453, "ebitda": -122629, "interest_expense": 22929, "interest_income": null, "other_non_operating": null, "pretax_income": 1675799, "tax_provision": 27345, "effective_tax_rate": null, "net_income": 1648453, "net_income_continuing_ops": null, "net_income_to_common": 1648453, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 188139, "short_term_investments": 2263752, "net_receivables": 724231, "inventory": 915528, "other_current_assets": null, "total_current_assets": 4130220, "net_ppe": null, "goodwill": null, "intangible_assets": 347265, "goodwill_and_intangibles": 347265, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 973381, "total_assets": 5103602, "short_term_debt": 150742, "accounts_payable": 447239, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 634250, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1668521, "total_liabilities": 2302772, "total_debt": 150742, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1497432, "total_equity": 2800830, "shares_outstanding": 24864000, "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": "-135082", "ebitda": "-122629", "netIncome": "1648453", "grossProfit": "14012", "depreciation": "None", "totalRevenue": "845922", "costOfRevenue": "831909", "interestIncome": "None", "incomeBeforeTax": "1675799", "interestExpense": "22929", "operatingIncome": "-135082", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "27345", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "149094", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "831909", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12453", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "915528", "commonStock": "1597", "currentDebt": "None", "investments": "None", "totalAssets": "5103602", "longTermDebt": "None", "shortTermDebt": "150742", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "347265", "reportedCurrency": "None", "retainedEarnings": "1497432", "totalLiabilities": "2302772", "otherCurrentAssets": "38569", "totalCurrentAssets": "4130220", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2263752", "currentNetReceivables": "724231", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "973381", "currentAccountsPayable": "447239", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1819263", "totalShareholderEquity": "2800830", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "33105", "totalCurrentLiabilities": "634250", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1668521", "cashAndShortTermInvestments": "188139", "commonStockSharesOutstanding": "24864000", "intangibleAssetsExcludingGoodwill": "347265", "cashAndCashEquivalentsAtCarryingValue": "188139", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:35:22.884133+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": 1464381, "total_current_assets": 32147575, "total_assets": 39723888, "short_term_debt": null, "long_term_debt": 12986935, "total_debt": 12986935, "total_liabilities": 17923626, "total_equity": 21800262, "shares_outstanding": 24864000, "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": 174483, "ticker_id": 8328, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "7126014", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "39723888", "longTermDebt": "12986935", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "11655269", "totalLiabilities": "17923626", "otherCurrentAssets": "29077", "totalCurrentAssets": "32147575", "currentLongTermDebt": "1173306", "longTermInvestments": "3477900", "shortTermInvestments": "17619921", "currentNetReceivables": "42945", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7576313", "currentAccountsPayable": "3481090", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "21800262", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "4936691", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12986935", "cashAndShortTermInvestments": "1464381", "commonStockSharesOutstanding": "24864000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1464381", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1464381, "short_term_investments": 17619921, "net_receivables": 42945, "inventory": 7126014, "other_current_assets": null, "total_current_assets": 32147575, "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": 7576313, "total_assets": 39723888, "short_term_debt": null, "accounts_payable": 3481090, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4936691, "long_term_debt": 12986935, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12986935, "total_liabilities": 17923626, "total_debt": 12986935, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11655269, "total_equity": 21800262, "shares_outstanding": 24864000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "7126014", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "39723888", "longTermDebt": "12986935", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "11655269", "totalLiabilities": "17923626", "otherCurrentAssets": "29077", "totalCurrentAssets": "32147575", "currentLongTermDebt": "1173306", "longTermInvestments": "3477900", "shortTermInvestments": "17619921", "currentNetReceivables": "42945", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7576313", "currentAccountsPayable": "3481090", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "21800262", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "4936691", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12986935", "cashAndShortTermInvestments": "1464381", "commonStockSharesOutstanding": "24864000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1464381", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:35:22.884133+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": 5591343, "total_current_assets": 13344192, "total_assets": 14248619, "short_term_debt": 2159198, "long_term_debt": null, "total_debt": 2159198, "total_liabilities": 5318336, "total_equity": 8930283, "shares_outstanding": null, "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": 174485, "ticker_id": 8328, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "3323028", "commonStock": "12432", "currentDebt": "None", "investments": "None", "totalAssets": "14248619", "longTermDebt": "None", "shortTermDebt": "2159198", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-1201527", "totalLiabilities": "5318336", "otherCurrentAssets": "1601214", "totalCurrentAssets": "13344192", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2828607", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "904427", "currentAccountsPayable": "62037", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5195624", "totalShareholderEquity": "8930283", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "58763", "totalCurrentLiabilities": "2281910", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3036426", "cashAndShortTermInvestments": "5591343", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5591343", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5591343, "short_term_investments": null, "net_receivables": 2828607, "inventory": 3323028, "other_current_assets": null, "total_current_assets": 13344192, "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": 904427, "total_assets": 14248619, "short_term_debt": 2159198, "accounts_payable": 62037, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2281910, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3036426, "total_liabilities": 5318336, "total_debt": 2159198, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1201527, "total_equity": 8930283, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "3323028", "commonStock": "12432", "currentDebt": "None", "investments": "None", "totalAssets": "14248619", "longTermDebt": "None", "shortTermDebt": "2159198", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-1201527", "totalLiabilities": "5318336", "otherCurrentAssets": "1601214", "totalCurrentAssets": "13344192", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2828607", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "904427", "currentAccountsPayable": "62037", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5195624", "totalShareholderEquity": "8930283", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "58763", "totalCurrentLiabilities": "2281910", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3036426", "cashAndShortTermInvestments": "5591343", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5591343", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:35:22.884133+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": 5591343, "total_current_assets": 13344192, "total_assets": 14248619, "short_term_debt": null, "long_term_debt": 3036426, "total_debt": 3036426, "total_liabilities": 5318336, "total_equity": 8930283, "shares_outstanding": 24864000, "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": 174486, "ticker_id": 8328, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "3323028", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14248619", "longTermDebt": "3036426", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1201527", "totalLiabilities": "5318336", "otherCurrentAssets": "13915", "totalCurrentAssets": "13344192", "currentLongTermDebt": "2159198", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17695", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "904427", "currentAccountsPayable": "62037", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "8930283", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2281910", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3036426", "cashAndShortTermInvestments": "5591343", "commonStockSharesOutstanding": "24864000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5591343", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5591343, "short_term_investments": null, "net_receivables": 17695, "inventory": 3323028, "other_current_assets": null, "total_current_assets": 13344192, "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": 904427, "total_assets": 14248619, "short_term_debt": null, "accounts_payable": 62037, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2281910, "long_term_debt": 3036426, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3036426, "total_liabilities": 5318336, "total_debt": 3036426, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1201527, "total_equity": 8930283, "shares_outstanding": 24864000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "3323028", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14248619", "longTermDebt": "3036426", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1201527", "totalLiabilities": "5318336", "otherCurrentAssets": "13915", "totalCurrentAssets": "13344192", "currentLongTermDebt": "2159198", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17695", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "904427", "currentAccountsPayable": "62037", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "8930283", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2281910", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3036426", "cashAndShortTermInvestments": "5591343", "commonStockSharesOutstanding": "24864000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5591343", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "income_statement": { "revenue": 9693936, "cost_of_revenue": 8818440, "gross_profit": 875496, "ebit": 347106, "ebitda": 347700, "pretax_income": 210652, "tax_provision": 34748, "net_income": 175904, "net_income_to_common": 175904, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2640484, "total_current_assets": 5827412, "total_assets": 6627728, "short_term_debt": 1952104, "long_term_debt": null, "total_debt": 1952104, "total_liabilities": 5254449, "total_equity": 1373279, "shares_outstanding": 21286338, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1512113, "capital_expenditure": 0, "free_cash_flow": -1512113, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174487, "ticker_id": 8328, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "347106", "ebitda": "347700", "netIncome": "175904", "grossProfit": "875496", "depreciation": "None", "totalRevenue": "9693936", "costOfRevenue": "8818440", "interestIncome": "None", "incomeBeforeTax": "210652", "interestExpense": "None", "operatingIncome": "347106", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "34748", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "528390", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8818440", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "594", "sellingGeneralAndAdministrative": "503073", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "2171252", "commonStock": "11100", "currentDebt": "None", "investments": "None", "totalAssets": "6627728", "longTermDebt": "None", "shortTermDebt": "1952104", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-638380", "totalLiabilities": "5254449", "otherCurrentAssets": "986787", "totalCurrentAssets": "5827412", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28889", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "800316", "currentAccountsPayable": "61791", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5178003", "totalShareholderEquity": "1373279", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14655", "totalCurrentLiabilities": "2028550", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3225899", "cashAndShortTermInvestments": "2640484", "commonStockSharesOutstanding": "21286338", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2640484", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "175904", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "-883484", "operatingCashflow": "-1512113", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2476345", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "595", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9693936, "cost_of_revenue": 8818440, "gross_profit": 875496, "research_and_development": null, "selling_general_admin": 503073, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 347106, "depreciation_amortisation": 594, "ebitda": 347700, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 210652, "tax_provision": 34748, "effective_tax_rate": null, "net_income": 175904, "net_income_continuing_ops": null, "net_income_to_common": 175904, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2640484, "short_term_investments": null, "net_receivables": 28889, "inventory": 2171252, "other_current_assets": null, "total_current_assets": 5827412, "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": 800316, "total_assets": 6627728, "short_term_debt": 1952104, "accounts_payable": 61791, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2028550, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3225899, "total_liabilities": 5254449, "total_debt": 1952104, "preferred_stock": null, "minority_interest": null, "retained_earnings": -638380, "total_equity": 1373279, "shares_outstanding": 21286338, "operating_cash_flow": -1512113, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2476345, "free_cash_flow": -1512113, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "347106", "ebitda": "347700", "netIncome": "175904", "grossProfit": "875496", "depreciation": "None", "totalRevenue": "9693936", "costOfRevenue": "8818440", "interestIncome": "None", "incomeBeforeTax": "210652", "interestExpense": "None", "operatingIncome": "347106", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "34748", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "528390", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8818440", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "594", "sellingGeneralAndAdministrative": "503073", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "2171252", "commonStock": "11100", "currentDebt": "None", "investments": "None", "totalAssets": "6627728", "longTermDebt": "None", "shortTermDebt": "1952104", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-638380", "totalLiabilities": "5254449", "otherCurrentAssets": "986787", "totalCurrentAssets": "5827412", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28889", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "800316", "currentAccountsPayable": "61791", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5178003", "totalShareholderEquity": "1373279", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14655", "totalCurrentLiabilities": "2028550", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3225899", "cashAndShortTermInvestments": "2640484", "commonStockSharesOutstanding": "21286338", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2640484", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "175904", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "-883484", "operatingCashflow": "-1512113", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2476345", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "595", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "income_statement": { "revenue": 9693936, "cost_of_revenue": 8818440, "gross_profit": 875496, "ebit": 347106, "ebitda": 347700, "pretax_income": 210652, "tax_provision": 34748, "net_income": 175904, "net_income_to_common": 175904, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2640484, "total_current_assets": 5827412, "total_assets": 6627728, "short_term_debt": 1952104, "long_term_debt": 3225899, "total_debt": 5178003, "total_liabilities": 5254449, "total_equity": 1373279, "shares_outstanding": 21286338, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1512113, "capital_expenditure": 0, "free_cash_flow": -1512113, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174488, "ticker_id": 8328, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "347106", "ebitda": "347700", "netIncome": "175904", "grossProfit": "875496", "depreciation": "None", "totalRevenue": "9693936", "costOfRevenue": "8818440", "interestIncome": "None", "incomeBeforeTax": "210652", "interestExpense": "138530", "operatingIncome": "347106", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "34748", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "528390", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8818440", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "594", "sellingGeneralAndAdministrative": "503073", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "2171252", "commonStock": "11100", "currentDebt": "None", "investments": "None", "totalAssets": "6627728", "longTermDebt": "3225899", "shortTermDebt": "1952104", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-638380", "totalLiabilities": "5254449", "otherCurrentAssets": "986787", "totalCurrentAssets": "5827412", "currentLongTermDebt": "1952104", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "28889", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "800316", "currentAccountsPayable": "61791", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5178003", "totalShareholderEquity": "1373279", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14655", "totalCurrentLiabilities": "2028550", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3225899", "cashAndShortTermInvestments": "2640484", "commonStockSharesOutstanding": "21286338", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2640484", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "175904", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "-883484", "operatingCashflow": "-1512113", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2476345", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "595", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9693936, "cost_of_revenue": 8818440, "gross_profit": 875496, "research_and_development": null, "selling_general_admin": 503073, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 347106, "depreciation_amortisation": 594, "ebitda": 347700, "interest_expense": 138530, "interest_income": null, "other_non_operating": null, "pretax_income": 210652, "tax_provision": 34748, "effective_tax_rate": null, "net_income": 175904, "net_income_continuing_ops": null, "net_income_to_common": 175904, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2640484, "short_term_investments": 0, "net_receivables": 28889, "inventory": 2171252, "other_current_assets": null, "total_current_assets": 5827412, "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": 800316, "total_assets": 6627728, "short_term_debt": 1952104, "accounts_payable": 61791, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2028550, "long_term_debt": 3225899, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3225899, "total_liabilities": 5254449, "total_debt": 5178003, "preferred_stock": null, "minority_interest": null, "retained_earnings": -638380, "total_equity": 1373279, "shares_outstanding": 21286338, "operating_cash_flow": -1512113, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2476345, "free_cash_flow": -1512113, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "347106", "ebitda": "347700", "netIncome": "175904", "grossProfit": "875496", "depreciation": "None", "totalRevenue": "9693936", "costOfRevenue": "8818440", "interestIncome": "None", "incomeBeforeTax": "210652", "interestExpense": "138530", "operatingIncome": "347106", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "34748", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "528390", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8818440", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "594", "sellingGeneralAndAdministrative": "503073", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "2171252", "commonStock": "11100", "currentDebt": "None", "investments": "None", "totalAssets": "6627728", "longTermDebt": "3225899", "shortTermDebt": "1952104", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-638380", "totalLiabilities": "5254449", "otherCurrentAssets": "986787", "totalCurrentAssets": "5827412", "currentLongTermDebt": "1952104", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "28889", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "800316", "currentAccountsPayable": "61791", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5178003", "totalShareholderEquity": "1373279", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14655", "totalCurrentLiabilities": "2028550", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3225899", "cashAndShortTermInvestments": "2640484", "commonStockSharesOutstanding": "21286338", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2640484", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "175904", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "-883484", "operatingCashflow": "-1512113", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2476345", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "595", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "income_statement": { "revenue": 4846968, "cost_of_revenue": 4409220, "gross_profit": 437748, "ebit": 173553, "ebitda": 173850, "pretax_income": 105326, "tax_provision": 17374, "net_income": 87952, "net_income_to_common": 87952, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2640484, "total_current_assets": 5827412, "total_assets": 6627728, "short_term_debt": 1952104, "long_term_debt": null, "total_debt": 1952104, "total_liabilities": 5254449, "total_equity": 1373279, "shares_outstanding": 21286338, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -756057, "capital_expenditure": 0, "free_cash_flow": -756057, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174490, "ticker_id": 8328, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "173553", "ebitda": "173850", "netIncome": "87952", "grossProfit": "437748", "depreciation": "None", "totalRevenue": "4846968", "costOfRevenue": "4409220", "interestIncome": "None", "incomeBeforeTax": "105326", "interestExpense": "None", "operatingIncome": "173553", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "17374", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "264195", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4409220", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "297", "sellingGeneralAndAdministrative": "213090", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "2171252", "commonStock": "11100", "currentDebt": "None", "investments": "None", "totalAssets": "6627728", "longTermDebt": "None", "shortTermDebt": "1952104", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-638380", "totalLiabilities": "5254449", "otherCurrentAssets": "1015676", "totalCurrentAssets": "5827412", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "800316", "currentAccountsPayable": "61791", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5178003", "totalShareholderEquity": "1373279", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14655", "totalCurrentLiabilities": "2028550", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3225899", "cashAndShortTermInvestments": "2640484", "commonStockSharesOutstanding": "21286338", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2640484", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87952", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "-441743", "operatingCashflow": "-756057", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1238173", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "297", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4846968, "cost_of_revenue": 4409220, "gross_profit": 437748, "research_and_development": null, "selling_general_admin": 213090, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 173553, "depreciation_amortisation": 297, "ebitda": 173850, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 105326, "tax_provision": 17374, "effective_tax_rate": null, "net_income": 87952, "net_income_continuing_ops": null, "net_income_to_common": 87952, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2640484, "short_term_investments": null, "net_receivables": null, "inventory": 2171252, "other_current_assets": null, "total_current_assets": 5827412, "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": 800316, "total_assets": 6627728, "short_term_debt": 1952104, "accounts_payable": 61791, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2028550, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3225899, "total_liabilities": 5254449, "total_debt": 1952104, "preferred_stock": null, "minority_interest": null, "retained_earnings": -638380, "total_equity": 1373279, "shares_outstanding": 21286338, "operating_cash_flow": -756057, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1238173, "free_cash_flow": -756057, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "173553", "ebitda": "173850", "netIncome": "87952", "grossProfit": "437748", "depreciation": "None", "totalRevenue": "4846968", "costOfRevenue": "4409220", "interestIncome": "None", "incomeBeforeTax": "105326", "interestExpense": "None", "operatingIncome": "173553", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "17374", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "264195", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4409220", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "297", "sellingGeneralAndAdministrative": "213090", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "2171252", "commonStock": "11100", "currentDebt": "None", "investments": "None", "totalAssets": "6627728", "longTermDebt": "None", "shortTermDebt": "1952104", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-638380", "totalLiabilities": "5254449", "otherCurrentAssets": "1015676", "totalCurrentAssets": "5827412", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "800316", "currentAccountsPayable": "61791", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5178003", "totalShareholderEquity": "1373279", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14655", "totalCurrentLiabilities": "2028550", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3225899", "cashAndShortTermInvestments": "2640484", "commonStockSharesOutstanding": "21286338", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2640484", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87952", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "-441743", "operatingCashflow": "-756057", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1238173", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "297", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "income_statement": { "revenue": 7925428, "cost_of_revenue": 7384144, "gross_profit": 541284, "ebit": -118698, "ebitda": -118082, "pretax_income": -261486, "tax_provision": -43363, "net_income": -218124, "net_income_to_common": -218124, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1660198, "total_current_assets": 3479544, "total_assets": 4015041, "short_term_debt": 1148722, "long_term_debt": 3307939, "total_debt": 4456661, "total_liabilities": 4825174, "total_equity": -810133, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1049118, "capital_expenditure": 0, "free_cash_flow": 1049118, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174491, "ticker_id": 8328, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-118698", "ebitda": "-118082", "netIncome": "-218124", "grossProfit": "541284", "depreciation": "None", "totalRevenue": "7925428", "costOfRevenue": "7384144", "interestIncome": "None", "incomeBeforeTax": "-261486", "interestExpense": "142792", "operatingIncome": "-118698", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-43363", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "659982", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7384144", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "616", "sellingGeneralAndAdministrative": "626536", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1275591", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "4015041", "longTermDebt": "3307939", "shortTermDebt": "1148722", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-814284", "totalLiabilities": "4825174", "otherCurrentAssets": "452135", "totalCurrentAssets": "3479544", "currentLongTermDebt": "1148722", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "91620", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "535497", "currentAccountsPayable": "244380", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4456661", "totalShareholderEquity": "-810133", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42385", "totalCurrentLiabilities": "1517235", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3307939", "cashAndShortTermInvestments": "1660198", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1660198", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-218123", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "721603", "operatingCashflow": "1049118", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-510032", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "615", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7925428, "cost_of_revenue": 7384144, "gross_profit": 541284, "research_and_development": null, "selling_general_admin": 626536, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -118698, "depreciation_amortisation": 616, "ebitda": -118082, "interest_expense": 142792, "interest_income": null, "other_non_operating": null, "pretax_income": -261486, "tax_provision": -43363, "effective_tax_rate": null, "net_income": -218124, "net_income_continuing_ops": null, "net_income_to_common": -218124, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1660198, "short_term_investments": null, "net_receivables": 91620, "inventory": 1275591, "other_current_assets": null, "total_current_assets": 3479544, "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": 535497, "total_assets": 4015041, "short_term_debt": 1148722, "accounts_payable": 244380, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1517235, "long_term_debt": 3307939, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3307939, "total_liabilities": 4825174, "total_debt": 4456661, "preferred_stock": null, "minority_interest": null, "retained_earnings": -814284, "total_equity": -810133, "shares_outstanding": 20000000, "operating_cash_flow": 1049118, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -510032, "free_cash_flow": 1049118, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-118698", "ebitda": "-118082", "netIncome": "-218124", "grossProfit": "541284", "depreciation": "None", "totalRevenue": "7925428", "costOfRevenue": "7384144", "interestIncome": "None", "incomeBeforeTax": "-261486", "interestExpense": "142792", "operatingIncome": "-118698", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-43363", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "659982", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7384144", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "616", "sellingGeneralAndAdministrative": "626536", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1275591", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "4015041", "longTermDebt": "3307939", "shortTermDebt": "1148722", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-814284", "totalLiabilities": "4825174", "otherCurrentAssets": "452135", "totalCurrentAssets": "3479544", "currentLongTermDebt": "1148722", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "91620", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "535497", "currentAccountsPayable": "244380", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4456661", "totalShareholderEquity": "-810133", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42385", "totalCurrentLiabilities": "1517235", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3307939", "cashAndShortTermInvestments": "1660198", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1660198", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-218123", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "721603", "operatingCashflow": "1049118", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-510032", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "615", "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": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "income_statement": { "revenue": 3962714, "cost_of_revenue": 3692072, "gross_profit": 270642, "ebit": -59349, "ebitda": -59041, "pretax_income": -130743, "tax_provision": 21682, "net_income": -109062, "net_income_to_common": -109062, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1660198, "total_current_assets": 3479544, "total_assets": 4015041, "short_term_debt": 1148722, "long_term_debt": null, "total_debt": 1148722, "total_liabilities": 4825174, "total_equity": -810133, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 524559, "capital_expenditure": 0, "free_cash_flow": 524559, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174492, "ticker_id": 8328, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-59349", "ebitda": "-59041", "netIncome": "-109062", "grossProfit": "270642", "depreciation": "None", "totalRevenue": "3962714", "costOfRevenue": "3692072", "interestIncome": "None", "incomeBeforeTax": "-130743", "interestExpense": "None", "operatingIncome": "-59349", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "21682", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "329991", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3692072", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "308", "sellingGeneralAndAdministrative": "313268", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1275591", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "4015041", "longTermDebt": "None", "shortTermDebt": "1148722", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-814284", "totalLiabilities": "4825174", "otherCurrentAssets": "543694", "totalCurrentAssets": "3479544", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "535497", "currentAccountsPayable": "244380", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4456661", "totalShareholderEquity": "-810133", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "124133", "totalCurrentLiabilities": "1517235", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3307939", "cashAndShortTermInvestments": "1660198", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1660198", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-109062", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "360802", "operatingCashflow": "524559", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-255017", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "308", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3962714, "cost_of_revenue": 3692072, "gross_profit": 270642, "research_and_development": null, "selling_general_admin": 313268, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -59349, "depreciation_amortisation": 308, "ebitda": -59041, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -130743, "tax_provision": 21682, "effective_tax_rate": null, "net_income": -109062, "net_income_continuing_ops": null, "net_income_to_common": -109062, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1660198, "short_term_investments": null, "net_receivables": 61, "inventory": 1275591, "other_current_assets": null, "total_current_assets": 3479544, "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": 535497, "total_assets": 4015041, "short_term_debt": 1148722, "accounts_payable": 244380, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1517235, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3307939, "total_liabilities": 4825174, "total_debt": 1148722, "preferred_stock": null, "minority_interest": null, "retained_earnings": -814284, "total_equity": -810133, "shares_outstanding": 20000000, "operating_cash_flow": 524559, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -255017, "free_cash_flow": 524559, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-59349", "ebitda": "-59041", "netIncome": "-109062", "grossProfit": "270642", "depreciation": "None", "totalRevenue": "3962714", "costOfRevenue": "3692072", "interestIncome": "None", "incomeBeforeTax": "-130743", "interestExpense": "None", "operatingIncome": "-59349", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "21682", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "329991", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3692072", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "308", "sellingGeneralAndAdministrative": "313268", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1275591", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "4015041", "longTermDebt": "None", "shortTermDebt": "1148722", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-814284", "totalLiabilities": "4825174", "otherCurrentAssets": "543694", "totalCurrentAssets": "3479544", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "535497", "currentAccountsPayable": "244380", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4456661", "totalShareholderEquity": "-810133", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "124133", "totalCurrentLiabilities": "1517235", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3307939", "cashAndShortTermInvestments": "1660198", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1660198", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-109062", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "360802", "operatingCashflow": "524559", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-255017", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "308", "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": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "income_statement": { "revenue": 7300534, "cost_of_revenue": 6838822, "gross_profit": 461712, "ebit": 62028, "ebitda": 62670, "pretax_income": 65422, "tax_provision": 4484, "net_income": -74850, "net_income_to_common": -74850, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1120122, "total_current_assets": 4598385, "total_assets": 5568298, "short_term_debt": 2360402, "long_term_debt": 3411887, "total_debt": 5772289, "total_liabilities": 6159810, "total_equity": -591512, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1445789, "capital_expenditure": 0, "free_cash_flow": 1445789, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174493, "ticker_id": 8328, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62028", "ebitda": "62670", "netIncome": "-74850", "grossProfit": "461712", "depreciation": "None", "totalRevenue": "7300534", "costOfRevenue": "6838822", "interestIncome": "None", "incomeBeforeTax": "65422", "interestExpense": "166246", "operatingIncome": "294395", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4484", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "399684", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6838822", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "642", "sellingGeneralAndAdministrative": "488152", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1997526", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "5568298", "longTermDebt": "3411887", "shortTermDebt": "2360402", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-596161", "totalLiabilities": "6159810", "otherCurrentAssets": "917593", "totalCurrentAssets": "4598385", "currentLongTermDebt": "2360402", "longTermInvestments": "817470", "shortTermInvestments": "None", "currentNetReceivables": "563144", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "969913", "currentAccountsPayable": "277500", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5772289", "totalShareholderEquity": "-591512", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "75526", "totalCurrentLiabilities": "2747923", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3411887", "cashAndShortTermInvestments": "1120122", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1120122", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74851", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "1396261", "operatingCashflow": "1445789", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-638682", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "642", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7300534, "cost_of_revenue": 6838822, "gross_profit": 461712, "research_and_development": null, "selling_general_admin": 488152, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62028, "depreciation_amortisation": 642, "ebitda": 62670, "interest_expense": 166246, "interest_income": null, "other_non_operating": null, "pretax_income": 65422, "tax_provision": 4484, "effective_tax_rate": null, "net_income": -74850, "net_income_continuing_ops": null, "net_income_to_common": -74850, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1120122, "short_term_investments": null, "net_receivables": 563144, "inventory": 1997526, "other_current_assets": null, "total_current_assets": 4598385, "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": 969913, "total_assets": 5568298, "short_term_debt": 2360402, "accounts_payable": 277500, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2747923, "long_term_debt": 3411887, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3411887, "total_liabilities": 6159810, "total_debt": 5772289, "preferred_stock": null, "minority_interest": null, "retained_earnings": -596161, "total_equity": -591512, "shares_outstanding": 20000000, "operating_cash_flow": 1445789, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -638682, "free_cash_flow": 1445789, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62028", "ebitda": "62670", "netIncome": "-74850", "grossProfit": "461712", "depreciation": "None", "totalRevenue": "7300534", "costOfRevenue": "6838822", "interestIncome": "None", "incomeBeforeTax": "65422", "interestExpense": "166246", "operatingIncome": "294395", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4484", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "399684", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6838822", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "642", "sellingGeneralAndAdministrative": "488152", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1997526", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "5568298", "longTermDebt": "3411887", "shortTermDebt": "2360402", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-596161", "totalLiabilities": "6159810", "otherCurrentAssets": "917593", "totalCurrentAssets": "4598385", "currentLongTermDebt": "2360402", "longTermInvestments": "817470", "shortTermInvestments": "None", "currentNetReceivables": "563144", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "969913", "currentAccountsPayable": "277500", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5772289", "totalShareholderEquity": "-591512", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "75526", "totalCurrentLiabilities": "2747923", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3411887", "cashAndShortTermInvestments": "1120122", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1120122", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74851", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "1396261", "operatingCashflow": "1445789", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-638682", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "642", "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": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "income_statement": { "revenue": 3650267, "cost_of_revenue": 3419411, "gross_profit": 230856, "ebit": 31014, "ebitda": 31335, "pretax_income": -41003, "tax_provision": 3577, "net_income": -37425, "net_income_to_common": -37425, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1120122, "total_current_assets": 4598385, "total_assets": 5568298, "short_term_debt": 2360402, "long_term_debt": null, "total_debt": 2360402, "total_liabilities": 6159810, "total_equity": -591512, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 722895, "capital_expenditure": 0, "free_cash_flow": 722895, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174495, "ticker_id": 8328, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31014", "ebitda": "31335", "netIncome": "-37425", "grossProfit": "230856", "depreciation": "None", "totalRevenue": "3650267", "costOfRevenue": "3419411", "interestIncome": "None", "incomeBeforeTax": "-41003", "interestExpense": "None", "operatingIncome": "31014", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3577", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "199842", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3419411", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "321", "sellingGeneralAndAdministrative": "87814", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1997526", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "5568298", "longTermDebt": "None", "shortTermDebt": "2360402", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-596161", "totalLiabilities": "6159810", "otherCurrentAssets": "1338277", "totalCurrentAssets": "4598385", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142460", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "969913", "currentAccountsPayable": "277500", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5772289", "totalShareholderEquity": "-591512", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "110021", "totalCurrentLiabilities": "2747923", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3411887", "cashAndShortTermInvestments": "1120122", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1120122", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37425", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "698131", "operatingCashflow": "722895", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-319341", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "321", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3650267, "cost_of_revenue": 3419411, "gross_profit": 230856, "research_and_development": null, "selling_general_admin": 87814, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31014, "depreciation_amortisation": 321, "ebitda": 31335, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -41003, "tax_provision": 3577, "effective_tax_rate": null, "net_income": -37425, "net_income_continuing_ops": null, "net_income_to_common": -37425, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1120122, "short_term_investments": null, "net_receivables": 142460, "inventory": 1997526, "other_current_assets": null, "total_current_assets": 4598385, "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": 969913, "total_assets": 5568298, "short_term_debt": 2360402, "accounts_payable": 277500, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2747923, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3411887, "total_liabilities": 6159810, "total_debt": 2360402, "preferred_stock": null, "minority_interest": null, "retained_earnings": -596161, "total_equity": -591512, "shares_outstanding": 20000000, "operating_cash_flow": 722895, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -319341, "free_cash_flow": 722895, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31014", "ebitda": "31335", "netIncome": "-37425", "grossProfit": "230856", "depreciation": "None", "totalRevenue": "3650267", "costOfRevenue": "3419411", "interestIncome": "None", "incomeBeforeTax": "-41003", "interestExpense": "None", "operatingIncome": "31014", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3577", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "199842", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3419411", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "321", "sellingGeneralAndAdministrative": "87814", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1997526", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "5568298", "longTermDebt": "None", "shortTermDebt": "2360402", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-596161", "totalLiabilities": "6159810", "otherCurrentAssets": "1338277", "totalCurrentAssets": "4598385", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142460", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "969913", "currentAccountsPayable": "277500", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5772289", "totalShareholderEquity": "-591512", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "110021", "totalCurrentLiabilities": "2747923", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3411887", "cashAndShortTermInvestments": "1120122", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1120122", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37425", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "698131", "operatingCashflow": "722895", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-319341", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "321", "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": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "income_statement": { "revenue": 11513886, "cost_of_revenue": 10603368, "gross_profit": 910518, "ebit": 464730, "ebitda": 465800, "pretax_income": 294856, "tax_provision": 23278, "net_income": 271578, "net_income_to_common": 271578, "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": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -86009, "capital_expenditure": 0, "free_cash_flow": -86009, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 174496, "ticker_id": 8328, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:35:22.884133+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "464730", "ebitda": "465800", "netIncome": "271578", "grossProfit": "910518", "depreciation": "None", "totalRevenue": "11513886", "costOfRevenue": "10603368", "interestIncome": "None", "incomeBeforeTax": "294856", "interestExpense": "170084", "operatingIncome": "464730", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "23278", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "445788", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10603368", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1070", "sellingGeneralAndAdministrative": "387478", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "271578", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "-243233", "operatingCashflow": "-86009", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-406990", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1070", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11513886, "cost_of_revenue": 10603368, "gross_profit": 910518, "research_and_development": null, "selling_general_admin": 387478, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 464730, "depreciation_amortisation": 1070, "ebitda": 465800, "interest_expense": 170084, "interest_income": null, "other_non_operating": null, "pretax_income": 294856, "tax_provision": 23278, "effective_tax_rate": null, "net_income": 271578, "net_income_continuing_ops": null, "net_income_to_common": 271578, "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": 20000000, "operating_cash_flow": -86009, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -406990, "free_cash_flow": -86009, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "464730", "ebitda": "465800", "netIncome": "271578", "grossProfit": "910518", "depreciation": "None", "totalRevenue": "11513886", "costOfRevenue": "10603368", "interestIncome": "None", "incomeBeforeTax": "294856", "interestExpense": "170084", "operatingIncome": "464730", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "23278", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "445788", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10603368", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1070", "sellingGeneralAndAdministrative": "387478", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "271578", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "-243233", "operatingCashflow": "-86009", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-406990", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1070", "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": 4, "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" ] } } }