{ "ticker": { "uuid": "76f63e6a-5180-48ac-9fc3-ff63fa4a5d38", "symbol": "VSME", "name": "VS Media Holdings Limited Class A Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/76f63e6a-5180-48ac-9fc3-ff63fa4a5d38/", "api_url": "https://sharemaestro.com/factors/api/tickers/76f63e6a-5180-48ac-9fc3-ff63fa4a5d38/" }, "ticker_metadata": { "id": 8868, "uuid": "76f63e6a-5180-48ac-9fc3-ff63fa4a5d38", "symbol": "VSME", "name": "VS Media Holdings Limited Class A Ordinary Shares", "asset_type": "equity", "market_cap": 2476400, "stock_exchange_id": 2, "industry": "Advertising Agencies", "sector": "Communication Services", "description": "VS MEDIA Holdings Limited, an investment holding company, operates a network of digital creators who create and upload content to social media platforms, such as Facebook, YouTube, Instagram, and TikTok. The company is headquartered in Kwun Tong, Hong Kong.", "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": "76f63e6a-5180-48ac-9fc3-ff63fa4a5d38", "symbol": "VSME", "name": "VS Media Holdings Limited Class A Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/76f63e6a-5180-48ac-9fc3-ff63fa4a5d38/", "api_url": "https://sharemaestro.com/factors/api/tickers/76f63e6a-5180-48ac-9fc3-ff63fa4a5d38/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.2, "value": 0.35, "quality": 0.35, "momentum": 0.35, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 0.72, "market_cap": 1984645.2, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -2.0814, "piotroski_f_score": 4, "momentum_12_1": -0.9549, "volatility_252d": 1.5416 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:16.409246+00:00", "batch_id": "" }, "size": { "price_close": 0.7215, "market_cap": 1984645.2015, "market_cap_usd": 1984645.2015, "enterprise_value": 3724560.2015, "shares_outstanding": 2750721, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.4797, "ptbv_ratio": 0.4797, "ps_ratio": 0.2639, "pcf_ratio": null, "pfcf_ratio": -0.5673, "ev_ebitda": null, "ev_ebit": -0.4408, "ev_sales": 0.4952, "ev_fcf": -1.0647, "earnings_yield": null, "fcf_yield": -0.9392, "price_to_sales": 0.2639, "price_to_book": 0.4797, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 2.0194 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2371, "operating_margin": -1.1233, "net_margin": -1.1449, "ebitda_margin": -1.1193, "fcf_margin": -0.4651, "roe": -2.0814, "roa": -0.9227, "roic": -1.0781, "roc_greenblatt": null, "asset_turnover": 0.8059, "cash_conversion": 0.4062, "accruals_ratio": -0.5462, "sbc_to_revenue": 0.0637, "piotroski_f_score": 4, "altman_z_score": -7.2176, "earnings_stability_5y": 0.1069, "revenue_stability_5y": 0.4033, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1911, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.2557, "net_debt_to_ebitda": -0.2067, "debt_to_assets": 0.291, "interest_coverage": -51.8276, "current_ratio": 1.466, "quick_ratio": 1.466, "net_debt": 1739915, "local_beta": -0.0046, "volatility_252d": 1.5416, "volatility_60d": 2.9807, "max_drawdown_12m": -0.9871, "risk_adjusted_momentum": -0.6194 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.059, "revenue_growth_5y_cagr": -0.0376, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.5303, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2158, "price_return_3m": -0.3886, "price_return_6m": -0.66, "price_return_9m": -0.985, "price_return_12m": -0.9646, "price_return_12m_ex1m": -0.9549, "momentum_6m": -0.66, "momentum_12m": -0.9646, "momentum_12_1": -0.9549, "distance_from_52w_high": -0.9871, "distance_from_52w_low": 0, "relative_strength": -1.1226 }, "raw_ttm": { "revenue_ttm": 7521447, "gross_profit_ttm": 1783141, "ebit_ttm": -8448623, "ebitda_ttm": -8418680, "net_income_ttm": -8611637, "eps_diluted_ttm": -3.1307, "operating_cash_flow_ttm": -3514246, "capital_expenditure_ttm": 16037, "fcf_ttm": -3498209, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 163014, "cash_and_equivalents": 976088, "total_current_assets": 7388135, "total_current_liabilities": 5039741, "net_ppe": null, "total_assets": 9332704, "total_debt": 2716003, "total_equity": 4137396, "net_working_capital": 4088309, "book_value_per_share": 1.5041, "retained_earnings": -37112711, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4137396, "tangible_book_per_share": 1.5041 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 65, "quality_composite": 65, "momentum_composite": 65, "growth_composite": 65, "yield_composite": 65, "svqf_composite": 73, "vc1_composite": 65, "vc2_composite": 65, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 80, "quality_value_composite": 0.35, "os_score": 0.2, "value_percentile": 0.35, "quality_percentile": 0.35, "momentum_percentile": 0.35, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 3128, "ticker_id": 8868, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:16.409246+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.7215, "market_cap": 1984645.2015, "market_cap_usd": 1984645.2015, "enterprise_value": 3724560.2015, "shares_outstanding": 2750721, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.47968461, "ptbv_ratio": 0.47968461, "ps_ratio": 0.26386481, "pcf_ratio": null, "pfcf_ratio": -0.5673318, "ev_ebitda": null, "ev_ebit": -0.4408482, "ev_sales": 0.49519198, "ev_fcf": -1.06470488, "earnings_yield": null, "fcf_yield": -0.9392274, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.2370742, "operating_margin": -1.12327096, "net_margin": -1.14494418, "ebitda_margin": -1.11928995, "fcf_margin": -0.46509787, "roe": -2.08141474, "roa": -0.92273761, "roic": -1.07812352, "roc_greenblatt": null, "asset_turnover": 0.80592366, "cash_conversion": 0.40621882, "accruals_ratio": -0.54618586, "sbc_to_revenue": 0.06366302, "debt_to_equity": 1.25569513, "net_debt_to_ebitda": -0.20667314, "debt_to_assets": 0.29101994, "interest_coverage": -51.8275915, "current_ratio": 1.46597514, "quick_ratio": 1.46597514, "net_debt": 1739915, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.05904912, "revenue_growth_5y_cagr": -0.0376067, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.53032229, "piotroski_f_score": 4, "altman_z_score": -7.21759045, "earnings_stability_5y": 0.106869, "revenue_stability_5y": 0.403277, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.21576087, "price_return_3m": -0.38855932, "price_return_6m": -0.65999057, "price_return_9m": -0.98503112, "price_return_12m": -0.96463235, "price_return_12m_ex1m": -0.95490196, "distance_from_52w_high": -0.98711607, "distance_from_52w_low": 0, "relative_strength": -1.1225734, "local_beta": -0.0046, "volatility_252d": 1.541612, "volatility_60d": 2.980749, "max_drawdown_12m": -0.98711607, "revenue_ttm": 7521447, "gross_profit_ttm": 1783141, "ebit_ttm": -8448623, "ebitda_ttm": -8418680, "net_income_ttm": -8611637, "eps_diluted_ttm": -3.13068356, "operating_cash_flow_ttm": -3514246, "capital_expenditure_ttm": 16037, "fcf_ttm": -3498209, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 163014, "cash_and_equivalents": 976088, "total_current_assets": 7388135, "total_current_liabilities": 5039741, "net_ppe": null, "total_assets": 9332704, "total_debt": 2716003, "total_equity": 4137396, "net_working_capital": 4088309, "book_value_per_share": 1.50411329, "retained_earnings": -37112711, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4137396, "tangible_book_per_share": 1.50411329, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 65, "quality_composite": 65, "momentum_composite": 65, "growth_composite": 65, "yield_composite": 65, "svqf_composite": 73, "vc1_composite": 65, "vc2_composite": 65, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 80, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.72, "os": 0.2, "value": 0.35, "quality": 0.35, "momentum": 0.35, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -2.0814, "momentum_12_1": -0.9549, "complete_fields": { "id": 3128, "ticker_id": 8868, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:16.409246+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.7215, "market_cap": 1984645.2015, "market_cap_usd": 1984645.2015, "enterprise_value": 3724560.2015, "shares_outstanding": 2750721, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.47968461, "ptbv_ratio": 0.47968461, "ps_ratio": 0.26386481, "pcf_ratio": null, "pfcf_ratio": -0.5673318, "ev_ebitda": null, "ev_ebit": -0.4408482, "ev_sales": 0.49519198, "ev_fcf": -1.06470488, "earnings_yield": null, "fcf_yield": -0.9392274, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.2370742, "operating_margin": -1.12327096, "net_margin": -1.14494418, "ebitda_margin": -1.11928995, "fcf_margin": -0.46509787, "roe": -2.08141474, "roa": -0.92273761, "roic": -1.07812352, "roc_greenblatt": null, "asset_turnover": 0.80592366, "cash_conversion": 0.40621882, "accruals_ratio": -0.54618586, "sbc_to_revenue": 0.06366302, "debt_to_equity": 1.25569513, "net_debt_to_ebitda": -0.20667314, "debt_to_assets": 0.29101994, "interest_coverage": -51.8275915, "current_ratio": 1.46597514, "quick_ratio": 1.46597514, "net_debt": 1739915, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.05904912, "revenue_growth_5y_cagr": -0.0376067, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.53032229, "piotroski_f_score": 4, "altman_z_score": -7.21759045, "earnings_stability_5y": 0.106869, "revenue_stability_5y": 0.403277, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.21576087, "price_return_3m": -0.38855932, "price_return_6m": -0.65999057, "price_return_9m": -0.98503112, "price_return_12m": -0.96463235, "price_return_12m_ex1m": -0.95490196, "distance_from_52w_high": -0.98711607, "distance_from_52w_low": 0, "relative_strength": -1.1225734, "local_beta": -0.0046, "volatility_252d": 1.541612, "volatility_60d": 2.980749, "max_drawdown_12m": -0.98711607, "revenue_ttm": 7521447, "gross_profit_ttm": 1783141, "ebit_ttm": -8448623, "ebitda_ttm": -8418680, "net_income_ttm": -8611637, "eps_diluted_ttm": -3.13068356, "operating_cash_flow_ttm": -3514246, "capital_expenditure_ttm": 16037, "fcf_ttm": -3498209, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 163014, "cash_and_equivalents": 976088, "total_current_assets": 7388135, "total_current_liabilities": 5039741, "net_ppe": null, "total_assets": 9332704, "total_debt": 2716003, "total_equity": 4137396, "net_working_capital": 4088309, "book_value_per_share": 1.50411329, "retained_earnings": -37112711, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4137396, "tangible_book_per_share": 1.50411329, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 65, "quality_composite": 65, "momentum_composite": 65, "growth_composite": 65, "yield_composite": 65, "svqf_composite": 73, "vc1_composite": 65, "vc2_composite": 65, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 80, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "income_statement": { "revenue": 7521447, "cost_of_revenue": 5738306, "gross_profit": 1783141, "ebit": -8448623, "ebitda": -8418680, "pretax_income": -8611637, "tax_provision": null, "net_income": -8611637, "net_income_to_common": -8611637, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 976088, "total_current_assets": 7388135, "total_assets": 9332704, "short_term_debt": 2716003, "long_term_debt": null, "total_debt": 2716003, "total_liabilities": 5195308, "total_equity": 4137396, "shares_outstanding": 2750721, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -3514246, "capital_expenditure": 16037, "free_cash_flow": -3498209, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198217, "ticker_id": 8868, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8448623", "ebitda": "-8418680", "netIncome": "-8611637", "grossProfit": "1783141", "depreciation": "None", "totalRevenue": "7521447", "costOfRevenue": "5738306", "interestIncome": "181222", "incomeBeforeTax": "-8611637", "interestExpense": "163014", "operatingIncome": "-6425901", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "18208", "nonInterestIncome": "None", "operatingExpenses": "8209042", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5738306", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29943", "sellingGeneralAndAdministrative": "7235444", "netIncomeFromContinuingOperations": "-8611637" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "8047695", "currentDebt": "None", "investments": "None", "totalAssets": "9332704", "longTermDebt": "None", "shortTermDebt": "2716003", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-37112711", "totalLiabilities": "5195308", "otherCurrentAssets": "195612", "totalCurrentAssets": "7388135", "currentLongTermDebt": "2657551", "longTermInvestments": "1713140", "shortTermInvestments": "None", "currentNetReceivables": "6216435", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1944569", "currentAccountsPayable": "1127481", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2871570", "totalShareholderEquity": "4137396", "capitalLeaseObligations": "214019", "otherCurrentLiabilities": "1123875", "totalCurrentLiabilities": "5039741", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "155567", "cashAndShortTermInvestments": "976088", "commonStockSharesOutstanding": "2750721", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "976088", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8611637", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3514246", "capitalExpenditures": "16037", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9060510", "cashflowFromInvestment": "-5187456", "stockBasedCompensation": "478838", "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": "29943", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7521447, "cost_of_revenue": 5738306, "gross_profit": 1783141, "research_and_development": null, "selling_general_admin": 7235444, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8448623, "depreciation_amortisation": 29943, "ebitda": -8418680, "interest_expense": 163014, "interest_income": null, "other_non_operating": null, "pretax_income": -8611637, "tax_provision": null, "effective_tax_rate": null, "net_income": -8611637, "net_income_continuing_ops": -8611637, "net_income_to_common": -8611637, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 976088, "short_term_investments": null, "net_receivables": 6216435, "inventory": null, "other_current_assets": null, "total_current_assets": 7388135, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1944569, "total_assets": 9332704, "short_term_debt": 2716003, "accounts_payable": 1127481, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5039741, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 155567, "total_liabilities": 5195308, "total_debt": 2716003, "preferred_stock": null, "minority_interest": null, "retained_earnings": -37112711, "total_equity": 4137396, "shares_outstanding": 2750721, "operating_cash_flow": -3514246, "stock_based_compensation": 478838, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16037, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5187456, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9060510, "free_cash_flow": -3498209, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8448623", "ebitda": "-8418680", "netIncome": "-8611637", "grossProfit": "1783141", "depreciation": "None", "totalRevenue": "7521447", "costOfRevenue": "5738306", "interestIncome": "181222", "incomeBeforeTax": "-8611637", "interestExpense": "163014", "operatingIncome": "-6425901", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "18208", "nonInterestIncome": "None", "operatingExpenses": "8209042", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5738306", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29943", "sellingGeneralAndAdministrative": "7235444", "netIncomeFromContinuingOperations": "-8611637" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "8047695", "currentDebt": "None", "investments": "None", "totalAssets": "9332704", "longTermDebt": "None", "shortTermDebt": "2716003", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-37112711", "totalLiabilities": "5195308", "otherCurrentAssets": "195612", "totalCurrentAssets": "7388135", "currentLongTermDebt": "2657551", "longTermInvestments": "1713140", "shortTermInvestments": "None", "currentNetReceivables": "6216435", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1944569", "currentAccountsPayable": "1127481", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2871570", "totalShareholderEquity": "4137396", "capitalLeaseObligations": "214019", "otherCurrentLiabilities": "1123875", "totalCurrentLiabilities": "5039741", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "155567", "cashAndShortTermInvestments": "976088", "commonStockSharesOutstanding": "2750721", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "976088", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8611637", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3514246", "capitalExpenditures": "16037", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9060510", "cashflowFromInvestment": "-5187456", "stockBasedCompensation": "478838", "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": "29943", "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": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "income_statement": { "revenue": 8248108, "cost_of_revenue": 6554925, "gross_profit": 1693183, "ebit": -6856943, "ebitda": -6853108, "pretax_income": -7292922, "tax_provision": null, "net_income": -7292922, "net_income_to_common": -7292922, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 775246, "total_current_assets": 4764543, "total_assets": 7182658, "short_term_debt": 3001077, "long_term_debt": null, "total_debt": 3001077, "total_liabilities": 5902740, "total_equity": 1279918, "shares_outstanding": 399670, "goodwill_and_intangibles": 2044890 }, "cash_flow": { "operating_cash_flow": -1487388, "capital_expenditure": 4888, "free_cash_flow": -1482500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198222, "ticker_id": 8868, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6856943", "ebitda": "-6853108", "netIncome": "-7292922", "grossProfit": "1693183", "depreciation": "None", "totalRevenue": "8248108", "costOfRevenue": "6554925", "interestIncome": "6607", "incomeBeforeTax": "-7292922", "interestExpense": "409884", "operatingIncome": "-6904731", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-403277", "nonInterestIncome": "None", "operatingExpenses": "8597914", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6554925", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3835", "sellingGeneralAndAdministrative": "8109398", "netIncomeFromContinuingOperations": "-7292922" }, "balance": { "goodwill": "1118038", "inventory": "None", "commonStock": "8047695", "currentDebt": "None", "investments": "None", "totalAssets": "7182658", "longTermDebt": "None", "shortTermDebt": "3001077", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "926852", "reportedCurrency": "USD", "retainedEarnings": "-28501074", "totalLiabilities": "5902740", "otherCurrentAssets": "None", "totalCurrentAssets": "4764543", "currentLongTermDebt": "2947060", "longTermInvestments": "100444", "shortTermInvestments": "None", "currentNetReceivables": "3989297", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2418115", "currentAccountsPayable": "1268952", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3206027", "totalShareholderEquity": "1279918", "capitalLeaseObligations": "258967", "otherCurrentLiabilities": "1415920", "totalCurrentLiabilities": "5697790", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "204950", "cashAndShortTermInvestments": "775246", "commonStockSharesOutstanding": "399670", "intangibleAssetsExcludingGoodwill": "926852", "cashAndCashEquivalentsAtCarryingValue": "775246", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7292922", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-1487388", "capitalExpenditures": "4888", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "971483", "cashflowFromInvestment": "-71871", "stockBasedCompensation": "946444", "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": "3835", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8248108, "cost_of_revenue": 6554925, "gross_profit": 1693183, "research_and_development": null, "selling_general_admin": 8109398, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6856943, "depreciation_amortisation": 3835, "ebitda": -6853108, "interest_expense": 409884, "interest_income": null, "other_non_operating": null, "pretax_income": -7292922, "tax_provision": null, "effective_tax_rate": null, "net_income": -7292922, "net_income_continuing_ops": -7292922, "net_income_to_common": -7292922, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 775246, "short_term_investments": null, "net_receivables": 3989297, "inventory": null, "other_current_assets": null, "total_current_assets": 4764543, "net_ppe": null, "goodwill": 1118038, "intangible_assets": 926852, "goodwill_and_intangibles": 2044890, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2418115, "total_assets": 7182658, "short_term_debt": 3001077, "accounts_payable": 1268952, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5697790, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 204950, "total_liabilities": 5902740, "total_debt": 3001077, "preferred_stock": null, "minority_interest": null, "retained_earnings": -28501074, "total_equity": 1279918, "shares_outstanding": 399670, "operating_cash_flow": -1487388, "stock_based_compensation": 946444, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4888, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71871, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 971483, "free_cash_flow": -1482500, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6856943", "ebitda": "-6853108", "netIncome": "-7292922", "grossProfit": "1693183", "depreciation": "None", "totalRevenue": "8248108", "costOfRevenue": "6554925", "interestIncome": "6607", "incomeBeforeTax": "-7292922", "interestExpense": "409884", "operatingIncome": "-6904731", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-403277", "nonInterestIncome": "None", "operatingExpenses": "8597914", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6554925", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3835", "sellingGeneralAndAdministrative": "8109398", "netIncomeFromContinuingOperations": "-7292922" }, "balance": { "goodwill": "1118038", "inventory": "None", "commonStock": "8047695", "currentDebt": "None", "investments": "None", "totalAssets": "7182658", "longTermDebt": "None", "shortTermDebt": "3001077", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "926852", "reportedCurrency": "USD", "retainedEarnings": "-28501074", "totalLiabilities": "5902740", "otherCurrentAssets": "None", "totalCurrentAssets": "4764543", "currentLongTermDebt": "2947060", "longTermInvestments": "100444", "shortTermInvestments": "None", "currentNetReceivables": "3989297", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2418115", "currentAccountsPayable": "1268952", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3206027", "totalShareholderEquity": "1279918", "capitalLeaseObligations": "258967", "otherCurrentLiabilities": "1415920", "totalCurrentLiabilities": "5697790", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "204950", "cashAndShortTermInvestments": "775246", "commonStockSharesOutstanding": "399670", "intangibleAssetsExcludingGoodwill": "926852", "cashAndCashEquivalentsAtCarryingValue": "775246", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7292922", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-1487388", "capitalExpenditures": "4888", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "971483", "cashflowFromInvestment": "-71871", "stockBasedCompensation": "946444", "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": "3835", "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": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "income_statement": { "revenue": 7991103, "cost_of_revenue": 6351394, "gross_profit": 1639709, "ebit": -6303697, "ebitda": -6291274, "pretax_income": -6594442, "tax_provision": 393751, "net_income": -6594442, "net_income_to_common": -6594442, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1500148, "total_current_assets": 9991662, "total_assets": 10082747, "short_term_debt": 3349351, "long_term_debt": 208116, "total_debt": 3557467, "total_liabilities": 5889724, "total_equity": 4193023, "shares_outstanding": 142858, "goodwill_and_intangibles": 37333 }, "cash_flow": { "operating_cash_flow": -7246896, "capital_expenditure": 2810, "free_cash_flow": -7244086, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198226, "ticker_id": 8868, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6303697", "ebitda": "-6291274", "netIncome": "-6594442", "grossProfit": "1639709", "depreciation": "None", "totalRevenue": "7991103", "costOfRevenue": "6351394", "interestIncome": "7560", "incomeBeforeTax": "-6594442", "interestExpense": "290745", "operatingIncome": "-6414263", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "393751", "reportedCurrency": "USD", "netInterestIncome": "-283185", "nonInterestIncome": "None", "operatingExpenses": "8053972", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6351394", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12423", "sellingGeneralAndAdministrative": "7835077", "netIncomeFromContinuingOperations": "-6594442" }, "balance": { "goodwill": "0", "inventory": "-507079", "commonStock": "8047695", "currentDebt": "None", "investments": "None", "totalAssets": "10082747", "longTermDebt": "208116", "shortTermDebt": "3349351", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "37333", "reportedCurrency": "USD", "retainedEarnings": "-21208152", "totalLiabilities": "5889724", "otherCurrentAssets": "507079", "totalCurrentAssets": "9991662", "currentLongTermDebt": "3315208", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "8491514", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "91085", "currentAccountsPayable": "1837795", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3557467", "totalShareholderEquity": "4193023", "capitalLeaseObligations": "34143", "otherCurrentLiabilities": "355121", "totalCurrentLiabilities": "5681608", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "208116", "cashAndShortTermInvestments": "1500148", "commonStockSharesOutstanding": "142858", "intangibleAssetsExcludingGoodwill": "37333", "cashAndCashEquivalentsAtCarryingValue": "1500148", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6594442", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-7246896", "capitalExpenditures": "2810", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7662494", "cashflowFromInvestment": "-2810", "stockBasedCompensation": "861551", "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": "12423", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7991103, "cost_of_revenue": 6351394, "gross_profit": 1639709, "research_and_development": null, "selling_general_admin": 7835077, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6303697, "depreciation_amortisation": 12423, "ebitda": -6291274, "interest_expense": 290745, "interest_income": null, "other_non_operating": null, "pretax_income": -6594442, "tax_provision": 393751, "effective_tax_rate": null, "net_income": -6594442, "net_income_continuing_ops": -6594442, "net_income_to_common": -6594442, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1500148, "short_term_investments": null, "net_receivables": 8491514, "inventory": -507079, "other_current_assets": null, "total_current_assets": 9991662, "net_ppe": null, "goodwill": 0, "intangible_assets": 37333, "goodwill_and_intangibles": 37333, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 91085, "total_assets": 10082747, "short_term_debt": 3349351, "accounts_payable": 1837795, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5681608, "long_term_debt": 208116, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 208116, "total_liabilities": 5889724, "total_debt": 3557467, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21208152, "total_equity": 4193023, "shares_outstanding": 142858, "operating_cash_flow": -7246896, "stock_based_compensation": 861551, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2810, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2810, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7662494, "free_cash_flow": -7244086, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6303697", "ebitda": "-6291274", "netIncome": "-6594442", "grossProfit": "1639709", "depreciation": "None", "totalRevenue": "7991103", "costOfRevenue": "6351394", "interestIncome": "7560", "incomeBeforeTax": "-6594442", "interestExpense": "290745", "operatingIncome": "-6414263", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "393751", "reportedCurrency": "USD", "netInterestIncome": "-283185", "nonInterestIncome": "None", "operatingExpenses": "8053972", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6351394", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12423", "sellingGeneralAndAdministrative": "7835077", "netIncomeFromContinuingOperations": "-6594442" }, "balance": { "goodwill": "0", "inventory": "-507079", "commonStock": "8047695", "currentDebt": "None", "investments": "None", "totalAssets": "10082747", "longTermDebt": "208116", "shortTermDebt": "3349351", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "37333", "reportedCurrency": "USD", "retainedEarnings": "-21208152", "totalLiabilities": "5889724", "otherCurrentAssets": "507079", "totalCurrentAssets": "9991662", "currentLongTermDebt": "3315208", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "8491514", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "91085", "currentAccountsPayable": "1837795", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3557467", "totalShareholderEquity": "4193023", "capitalLeaseObligations": "34143", "otherCurrentLiabilities": "355121", "totalCurrentLiabilities": "5681608", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "208116", "cashAndShortTermInvestments": "1500148", "commonStockSharesOutstanding": "142858", "intangibleAssetsExcludingGoodwill": "37333", "cashAndCashEquivalentsAtCarryingValue": "1500148", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6594442", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-7246896", "capitalExpenditures": "2810", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7662494", "cashflowFromInvestment": "-2810", "stockBasedCompensation": "861551", "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": "12423", "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": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "income_statement": { "revenue": 9028187, "cost_of_revenue": 6743205, "gross_profit": 2284982, "ebit": -1600389, "ebitda": -1572473, "pretax_income": -1807231, "tax_provision": -5082245, "net_income": 3525200, "net_income_to_common": 3525200, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 820570, "total_current_assets": 7291147, "total_assets": 7592325, "short_term_debt": 2925979, "long_term_debt": 632737, "total_debt": 3558716, "total_liabilities": 5973237, "total_equity": 1619088, "shares_outstanding": 1000000, "goodwill_and_intangibles": 173466 }, "cash_flow": { "operating_cash_flow": -2046957, "capital_expenditure": 0, "free_cash_flow": -2046957, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198229, "ticker_id": 8868, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1600389", "ebitda": "-1572473", "netIncome": "3525200", "grossProfit": "2284982", "depreciation": "None", "totalRevenue": "9028187", "costOfRevenue": "6743205", "interestIncome": "2", "incomeBeforeTax": "-1807231", "interestExpense": "206842", "operatingIncome": "-1643733", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-5082245", "reportedCurrency": "USD", "netInterestIncome": "-206842", "nonInterestIncome": "None", "operatingExpenses": "3928715", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6743205", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27916", "sellingGeneralAndAdministrative": "3858561", "netIncomeFromContinuingOperations": "-1807231" }, "balance": { "goodwill": "None", "inventory": "-164581", "commonStock": "20", "currentDebt": "None", "investments": "None", "totalAssets": "7592325", "longTermDebt": "632737", "shortTermDebt": "2925979", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "173466", "reportedCurrency": "USD", "retainedEarnings": "-14613710", "totalLiabilities": "5973237", "otherCurrentAssets": "164581", "totalCurrentAssets": "7291147", "currentLongTermDebt": "2859375", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6470577", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "301178", "currentAccountsPayable": "1036790", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3592701", "totalShareholderEquity": "1619088", "capitalLeaseObligations": "100589", "otherCurrentLiabilities": "1284677", "totalCurrentLiabilities": "5306515", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "666722", "cashAndShortTermInvestments": "820570", "commonStockSharesOutstanding": "1000000", "intangibleAssetsExcludingGoodwill": "173466", "cashAndCashEquivalentsAtCarryingValue": "820570", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1819029", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "8778", "operatingCashflow": "-2046957", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-372883", "cashflowFromInvestment": "2174025", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94599", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9028187, "cost_of_revenue": 6743205, "gross_profit": 2284982, "research_and_development": null, "selling_general_admin": 3858561, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1600389, "depreciation_amortisation": 27916, "ebitda": -1572473, "interest_expense": 206842, "interest_income": null, "other_non_operating": null, "pretax_income": -1807231, "tax_provision": -5082245, "effective_tax_rate": null, "net_income": 3525200, "net_income_continuing_ops": -1807231, "net_income_to_common": 3525200, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 820570, "short_term_investments": null, "net_receivables": 6470577, "inventory": -164581, "other_current_assets": null, "total_current_assets": 7291147, "net_ppe": null, "goodwill": null, "intangible_assets": 173466, "goodwill_and_intangibles": 173466, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 301178, "total_assets": 7592325, "short_term_debt": 2925979, "accounts_payable": 1036790, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5306515, "long_term_debt": 632737, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 666722, "total_liabilities": 5973237, "total_debt": 3558716, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14613710, "total_equity": 1619088, "shares_outstanding": 1000000, "operating_cash_flow": -2046957, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2174025, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -372883, "free_cash_flow": -2046957, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1600389", "ebitda": "-1572473", "netIncome": "3525200", "grossProfit": "2284982", "depreciation": "None", "totalRevenue": "9028187", "costOfRevenue": "6743205", "interestIncome": "2", "incomeBeforeTax": "-1807231", "interestExpense": "206842", "operatingIncome": "-1643733", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-5082245", "reportedCurrency": "USD", "netInterestIncome": "-206842", "nonInterestIncome": "None", "operatingExpenses": "3928715", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6743205", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27916", "sellingGeneralAndAdministrative": "3858561", "netIncomeFromContinuingOperations": "-1807231" }, "balance": { "goodwill": "None", "inventory": "-164581", "commonStock": "20", "currentDebt": "None", "investments": "None", "totalAssets": "7592325", "longTermDebt": "632737", "shortTermDebt": "2925979", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "173466", "reportedCurrency": "USD", "retainedEarnings": "-14613710", "totalLiabilities": "5973237", "otherCurrentAssets": "164581", "totalCurrentAssets": "7291147", "currentLongTermDebt": "2859375", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6470577", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "301178", "currentAccountsPayable": "1036790", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3592701", "totalShareholderEquity": "1619088", "capitalLeaseObligations": "100589", "otherCurrentLiabilities": "1284677", "totalCurrentLiabilities": "5306515", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "666722", "cashAndShortTermInvestments": "820570", "commonStockSharesOutstanding": "1000000", "intangibleAssetsExcludingGoodwill": "173466", "cashAndCashEquivalentsAtCarryingValue": "820570", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1819029", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "8778", "operatingCashflow": "-2046957", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-372883", "cashflowFromInvestment": "2174025", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94599", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "income_statement": { "revenue": 1408076, "cost_of_revenue": 8662313, "gross_profit": 2282440, "ebit": -2268, "ebitda": 1006, "pretax_income": -211378, "tax_provision": 246897, "net_income": -232624, "net_income_to_common": -232624, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 785589, "total_current_assets": 5724151, "total_assets": 9232798, "short_term_debt": 4062854, "long_term_debt": null, "total_debt": 4062854, "total_liabilities": 6662220, "total_equity": 2570578, "shares_outstanding": 1150000, "goodwill_and_intangibles": 78151 }, "cash_flow": { "operating_cash_flow": -1490543, "capital_expenditure": 40586, "free_cash_flow": -1449957, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198232, "ticker_id": 8868, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2268", "ebitda": "1006", "netIncome": "-232624", "grossProfit": "2282440", "depreciation": "None", "totalRevenue": "1408076", "costOfRevenue": "8662313", "interestIncome": "0", "incomeBeforeTax": "-211378", "interestExpense": "193738", "operatingIncome": "-70799", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "246897", "reportedCurrency": "USD", "netInterestIncome": "-193738", "nonInterestIncome": "None", "operatingExpenses": "2493552", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8662313", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3274", "sellingGeneralAndAdministrative": "2304519", "netIncomeFromContinuingOperations": "-351691" }, "balance": { "goodwill": "None", "inventory": "9184", "commonStock": "20", "currentDebt": "None", "investments": "None", "totalAssets": "9232798", "longTermDebt": "None", "shortTermDebt": "4062854", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "78151", "reportedCurrency": "USD", "retainedEarnings": "-12996702", "totalLiabilities": "6662220", "otherCurrentAssets": "2139759", "totalCurrentAssets": "5724151", "currentLongTermDebt": "3991249", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2789619", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3508647", "currentAccountsPayable": "1323772", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4173971", "totalShareholderEquity": "2570578", "capitalLeaseObligations": "182722", "otherCurrentLiabilities": "1112767", "totalCurrentLiabilities": "6551103", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "111117", "cashAndShortTermInvestments": "785589", "commonStockSharesOutstanding": "1150000", "intangibleAssetsExcludingGoodwill": "78151", "cashAndCashEquivalentsAtCarryingValue": "785589", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-351691", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "65386", "operatingCashflow": "-1490543", "capitalExpenditures": "40586", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1493125", "cashflowFromInvestment": "-40586", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76022", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1408076, "cost_of_revenue": 8662313, "gross_profit": 2282440, "research_and_development": null, "selling_general_admin": 2304519, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2268, "depreciation_amortisation": 3274, "ebitda": 1006, "interest_expense": 193738, "interest_income": null, "other_non_operating": null, "pretax_income": -211378, "tax_provision": 246897, "effective_tax_rate": null, "net_income": -232624, "net_income_continuing_ops": -351691, "net_income_to_common": -232624, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 785589, "short_term_investments": null, "net_receivables": 2789619, "inventory": 9184, "other_current_assets": null, "total_current_assets": 5724151, "net_ppe": null, "goodwill": null, "intangible_assets": 78151, "goodwill_and_intangibles": 78151, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3508647, "total_assets": 9232798, "short_term_debt": 4062854, "accounts_payable": 1323772, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6551103, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 111117, "total_liabilities": 6662220, "total_debt": 4062854, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12996702, "total_equity": 2570578, "shares_outstanding": 1150000, "operating_cash_flow": -1490543, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40586, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40586, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1493125, "free_cash_flow": -1449957, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2268", "ebitda": "1006", "netIncome": "-232624", "grossProfit": "2282440", "depreciation": "None", "totalRevenue": "1408076", "costOfRevenue": "8662313", "interestIncome": "0", "incomeBeforeTax": "-211378", "interestExpense": "193738", "operatingIncome": "-70799", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "246897", "reportedCurrency": "USD", "netInterestIncome": "-193738", "nonInterestIncome": "None", "operatingExpenses": "2493552", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8662313", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3274", "sellingGeneralAndAdministrative": "2304519", "netIncomeFromContinuingOperations": "-351691" }, "balance": { "goodwill": "None", "inventory": "9184", "commonStock": "20", "currentDebt": "None", "investments": "None", "totalAssets": "9232798", "longTermDebt": "None", "shortTermDebt": "4062854", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "78151", "reportedCurrency": "USD", "retainedEarnings": "-12996702", "totalLiabilities": "6662220", "otherCurrentAssets": "2139759", "totalCurrentAssets": "5724151", "currentLongTermDebt": "3991249", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2789619", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3508647", "currentAccountsPayable": "1323772", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4173971", "totalShareholderEquity": "2570578", "capitalLeaseObligations": "182722", "otherCurrentLiabilities": "1112767", "totalCurrentLiabilities": "6551103", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "111117", "cashAndShortTermInvestments": "785589", "commonStockSharesOutstanding": "1150000", "intangibleAssetsExcludingGoodwill": "78151", "cashAndCashEquivalentsAtCarryingValue": "785589", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-351691", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "65386", "operatingCashflow": "-1490543", "capitalExpenditures": "40586", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1493125", "cashflowFromInvestment": "-40586", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76022", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "income_statement": { "revenue": 9110421, "cost_of_revenue": 6575439, "gross_profit": 2534982, "ebit": -86287, "ebitda": 980, "pretax_income": -262106, "tax_provision": 386962, "net_income": -262106, "net_income_to_common": -262106, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 853503, "total_current_assets": 3438599, "total_assets": 8953745, "short_term_debt": 3237561, "long_term_debt": null, "total_debt": 3237561, "total_liabilities": 5978728, "total_equity": 2975017, "shares_outstanding": 1150000, "goodwill_and_intangibles": 99137 }, "cash_flow": { "operating_cash_flow": -659078, "capital_expenditure": 102501, "free_cash_flow": -556577, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198233, "ticker_id": 8868, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-86287", "ebitda": "980", "netIncome": "-262106", "grossProfit": "2534982", "depreciation": "None", "totalRevenue": "9110421", "costOfRevenue": "6575439", "interestIncome": "None", "incomeBeforeTax": "-262106", "interestExpense": "175819", "operatingIncome": "-297430", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "386962", "reportedCurrency": "USD", "netInterestIncome": "-175819", "nonInterestIncome": "None", "operatingExpenses": "2832412", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6575439", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87267", "sellingGeneralAndAdministrative": "2779667", "netIncomeFromContinuingOperations": "-262106" }, "balance": { "goodwill": "None", "inventory": "76517", "commonStock": "20", "currentDebt": "None", "investments": "None", "totalAssets": "8953745", "longTermDebt": "None", "shortTermDebt": "3237561", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "99137", "reportedCurrency": "USD", "retainedEarnings": "-12645011", "totalLiabilities": "5978728", "otherCurrentAssets": "None", "totalCurrentAssets": "3438599", "currentLongTermDebt": "3217871", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2508579", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5515146", "currentAccountsPayable": "1274389", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3237561", "totalShareholderEquity": "2975017", "capitalLeaseObligations": "19690", "otherCurrentLiabilities": "749379", "totalCurrentLiabilities": "5978728", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "853503", "commonStockSharesOutstanding": "1150000", "intangibleAssetsExcludingGoodwill": "99137", "cashAndCashEquivalentsAtCarryingValue": "853503", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-262106", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-88409", "operatingCashflow": "-659078", "capitalExpenditures": "102501", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1080617", "cashflowFromInvestment": "-102501", "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": "87267", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9110421, "cost_of_revenue": 6575439, "gross_profit": 2534982, "research_and_development": null, "selling_general_admin": 2779667, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -86287, "depreciation_amortisation": 87267, "ebitda": 980, "interest_expense": 175819, "interest_income": null, "other_non_operating": null, "pretax_income": -262106, "tax_provision": 386962, "effective_tax_rate": null, "net_income": -262106, "net_income_continuing_ops": -262106, "net_income_to_common": -262106, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 853503, "short_term_investments": null, "net_receivables": 2508579, "inventory": 76517, "other_current_assets": null, "total_current_assets": 3438599, "net_ppe": null, "goodwill": null, "intangible_assets": 99137, "goodwill_and_intangibles": 99137, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5515146, "total_assets": 8953745, "short_term_debt": 3237561, "accounts_payable": 1274389, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5978728, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 5978728, "total_debt": 3237561, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12645011, "total_equity": 2975017, "shares_outstanding": 1150000, "operating_cash_flow": -659078, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102501, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102501, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1080617, "free_cash_flow": -556577, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-86287", "ebitda": "980", "netIncome": "-262106", "grossProfit": "2534982", "depreciation": "None", "totalRevenue": "9110421", "costOfRevenue": "6575439", "interestIncome": "None", "incomeBeforeTax": "-262106", "interestExpense": "175819", "operatingIncome": "-297430", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "386962", "reportedCurrency": "USD", "netInterestIncome": "-175819", "nonInterestIncome": "None", "operatingExpenses": "2832412", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6575439", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87267", "sellingGeneralAndAdministrative": "2779667", "netIncomeFromContinuingOperations": "-262106" }, "balance": { "goodwill": "None", "inventory": "76517", "commonStock": "20", "currentDebt": "None", "investments": "None", "totalAssets": "8953745", "longTermDebt": "None", "shortTermDebt": "3237561", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "99137", "reportedCurrency": "USD", "retainedEarnings": "-12645011", "totalLiabilities": "5978728", "otherCurrentAssets": "None", "totalCurrentAssets": "3438599", "currentLongTermDebt": "3217871", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2508579", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5515146", "currentAccountsPayable": "1274389", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3237561", "totalShareholderEquity": "2975017", "capitalLeaseObligations": "19690", "otherCurrentLiabilities": "749379", "totalCurrentLiabilities": "5978728", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "853503", "commonStockSharesOutstanding": "1150000", "intangibleAssetsExcludingGoodwill": "99137", "cashAndCashEquivalentsAtCarryingValue": "853503", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-262106", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-88409", "operatingCashflow": "-659078", "capitalExpenditures": "102501", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1080617", "cashflowFromInvestment": "-102501", "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": "87267", "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": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "income_statement": { "revenue": 546511, "cost_of_revenue": 432919, "gross_profit": 113591, "ebit": -283489, "ebitda": -281824, "pretax_income": -534293, "tax_provision": null, "net_income": -534293, "net_income_to_common": -534293, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 976088, "total_current_assets": 7388135, "total_assets": 9332704, "short_term_debt": 2716003, "long_term_debt": null, "total_debt": 2716003, "total_liabilities": 5195308, "total_equity": 4137396, "shares_outstanding": 2750721, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -173951, "capital_expenditure": 2059, "free_cash_flow": -171892, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198215, "ticker_id": 8868, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-283489", "ebitda": "-281824", "netIncome": "-534293", "grossProfit": "113591", "depreciation": "None", "totalRevenue": "546511", "costOfRevenue": "432919", "interestIncome": "None", "incomeBeforeTax": "-534293", "interestExpense": "7291", "operatingIncome": "-283490", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "397081", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "432919", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1665", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8047695", "currentDebt": "None", "investments": "None", "totalAssets": "9332704", "longTermDebt": "None", "shortTermDebt": "2716003", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-37112711", "totalLiabilities": "5195308", "otherCurrentAssets": "195612", "totalCurrentAssets": "7388135", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6216435", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1944569", "currentAccountsPayable": "1127481", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2871570", "totalShareholderEquity": "4137396", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1123875", "totalCurrentLiabilities": "5039741", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "155567", "cashAndShortTermInvestments": "976088", "commonStockSharesOutstanding": "2750721", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "976088", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-534293", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-173951", "capitalExpenditures": "2059", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "705.87", "cashflowFromInvestment": "-665117", "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": "1665", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 546511, "cost_of_revenue": 432919, "gross_profit": 113591, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -283489, "depreciation_amortisation": 1665, "ebitda": -281824, "interest_expense": 7291, "interest_income": null, "other_non_operating": null, "pretax_income": -534293, "tax_provision": null, "effective_tax_rate": null, "net_income": -534293, "net_income_continuing_ops": null, "net_income_to_common": -534293, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 976088, "short_term_investments": null, "net_receivables": 6216435, "inventory": null, "other_current_assets": null, "total_current_assets": 7388135, "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": 1944569, "total_assets": 9332704, "short_term_debt": 2716003, "accounts_payable": 1127481, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5039741, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 155567, "total_liabilities": 5195308, "total_debt": 2716003, "preferred_stock": null, "minority_interest": null, "retained_earnings": -37112711, "total_equity": 4137396, "shares_outstanding": 2750721, "operating_cash_flow": -173951, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2059, "acquisitions": null, "other_investing": null, "investing_cash_flow": -665117, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 705.87, "free_cash_flow": -171892, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-283489", "ebitda": "-281824", "netIncome": "-534293", "grossProfit": "113591", "depreciation": "None", "totalRevenue": "546511", "costOfRevenue": "432919", "interestIncome": "None", "incomeBeforeTax": "-534293", "interestExpense": "7291", "operatingIncome": "-283490", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "397081", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "432919", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1665", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8047695", "currentDebt": "None", "investments": "None", "totalAssets": "9332704", "longTermDebt": "None", "shortTermDebt": "2716003", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-37112711", "totalLiabilities": "5195308", "otherCurrentAssets": "195612", "totalCurrentAssets": "7388135", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6216435", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1944569", "currentAccountsPayable": "1127481", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2871570", "totalShareholderEquity": "4137396", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1123875", "totalCurrentLiabilities": "5039741", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "155567", "cashAndShortTermInvestments": "976088", "commonStockSharesOutstanding": "2750721", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "976088", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-534293", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-173951", "capitalExpenditures": "2059", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "705.87", "cashflowFromInvestment": "-665117", "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": "1665", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+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": 976088, "total_current_assets": 7388135, "total_assets": 9332704, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 5195308, "total_equity": 4137396, "shares_outstanding": 2750721, "goodwill_and_intangibles": 0 }, "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": 198216, "ticker_id": 8868, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "0", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9332704", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-37112711", "totalLiabilities": "5195308", "otherCurrentAssets": "95652", "totalCurrentAssets": "7388135", "currentLongTermDebt": "2657551", "longTermInvestments": "1713140", "shortTermInvestments": "None", "currentNetReceivables": "747943", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1944569", "currentAccountsPayable": "1127481", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "4137396", "capitalLeaseObligations": "214019", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "5039741", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "155567", "cashAndShortTermInvestments": "976088", "commonStockSharesOutstanding": "2750721", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "976088", "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": 976088, "short_term_investments": null, "net_receivables": 747943, "inventory": null, "other_current_assets": null, "total_current_assets": 7388135, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1944569, "total_assets": 9332704, "short_term_debt": null, "accounts_payable": 1127481, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5039741, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 155567, "total_liabilities": 5195308, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -37112711, "total_equity": 4137396, "shares_outstanding": 2750721, "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": "0", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9332704", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-37112711", "totalLiabilities": "5195308", "otherCurrentAssets": "95652", "totalCurrentAssets": "7388135", "currentLongTermDebt": "2657551", "longTermInvestments": "1713140", "shortTermInvestments": "None", "currentNetReceivables": "747943", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1944569", "currentAccountsPayable": "1127481", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "4137396", "capitalLeaseObligations": "214019", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "5039741", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "155567", "cashAndShortTermInvestments": "976088", "commonStockSharesOutstanding": "2750721", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "976088", "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": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "income_statement": { "revenue": 418218, "cost_of_revenue": 306926, "gross_profit": 111292, "ebit": -556723, "ebitda": -554547, "pretax_income": -570345, "tax_provision": null, "net_income": -570345, "net_income_to_common": -570345, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 942901, "total_current_assets": 1158755, "total_assets": 1687539, "short_term_debt": 338952, "long_term_debt": null, "total_debt": 338952, "total_liabilities": 709832, "total_equity": 977707, "shares_outstanding": 2478184, "goodwill_and_intangibles": 257939 }, "cash_flow": { "operating_cash_flow": -276633, "capital_expenditure": 3.37, "free_cash_flow": -276629.63, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198218, "ticker_id": 8868, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-556723", "ebitda": "-554547", "netIncome": "-570345", "grossProfit": "111292", "depreciation": "None", "totalRevenue": "418218", "costOfRevenue": "306926", "interestIncome": "None", "incomeBeforeTax": "-570345", "interestExpense": "13620", "operatingIncome": "-540876", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "652168", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "306926", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2176", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "142425", "inventory": "None", "commonStock": "1025184", "currentDebt": "None", "investments": "None", "totalAssets": "1687539", "longTermDebt": "None", "shortTermDebt": "338952", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "115514", "reportedCurrency": "None", "retainedEarnings": "-4196890", "totalLiabilities": "709832", "otherCurrentAssets": "93704", "totalCurrentAssets": "1158755", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122150", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "528784", "currentAccountsPayable": "123755", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "364290", "totalShareholderEquity": "977707", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "173551", "totalCurrentLiabilities": "684493", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25338", "cashAndShortTermInvestments": "942901", "commonStockSharesOutstanding": "2478184", "intangibleAssetsExcludingGoodwill": "115514", "cashAndCashEquivalentsAtCarryingValue": "942901", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-570345", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-276633", "capitalExpenditures": "3.37", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1161000", "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": "2176", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 418218, "cost_of_revenue": 306926, "gross_profit": 111292, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -556723, "depreciation_amortisation": 2176, "ebitda": -554547, "interest_expense": 13620, "interest_income": null, "other_non_operating": null, "pretax_income": -570345, "tax_provision": null, "effective_tax_rate": null, "net_income": -570345, "net_income_continuing_ops": null, "net_income_to_common": -570345, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 942901, "short_term_investments": null, "net_receivables": 122150, "inventory": null, "other_current_assets": null, "total_current_assets": 1158755, "net_ppe": null, "goodwill": 142425, "intangible_assets": 115514, "goodwill_and_intangibles": 257939, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 528784, "total_assets": 1687539, "short_term_debt": 338952, "accounts_payable": 123755, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 684493, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25338, "total_liabilities": 709832, "total_debt": 338952, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4196890, "total_equity": 977707, "shares_outstanding": 2478184, "operating_cash_flow": -276633, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3.37, "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": 1161000, "free_cash_flow": -276629.63, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-556723", "ebitda": "-554547", "netIncome": "-570345", "grossProfit": "111292", "depreciation": "None", "totalRevenue": "418218", "costOfRevenue": "306926", "interestIncome": "None", "incomeBeforeTax": "-570345", "interestExpense": "13620", "operatingIncome": "-540876", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "652168", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "306926", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2176", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "142425", "inventory": "None", "commonStock": "1025184", "currentDebt": "None", "investments": "None", "totalAssets": "1687539", "longTermDebt": "None", "shortTermDebt": "338952", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "115514", "reportedCurrency": "None", "retainedEarnings": "-4196890", "totalLiabilities": "709832", "otherCurrentAssets": "93704", "totalCurrentAssets": "1158755", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122150", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "528784", "currentAccountsPayable": "123755", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "364290", "totalShareholderEquity": "977707", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "173551", "totalCurrentLiabilities": "684493", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25338", "cashAndShortTermInvestments": "942901", "commonStockSharesOutstanding": "2478184", "intangibleAssetsExcludingGoodwill": "115514", "cashAndCashEquivalentsAtCarryingValue": "942901", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-570345", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-276633", "capitalExpenditures": "3.37", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1161000", "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": "2176", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 2478184, "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": 198219, "ticker_id": 8868, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "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": "2478184", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 2478184, "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": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "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": "2478184", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "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": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "income_statement": { "revenue": 542445, "cost_of_revenue": 405711, "gross_profit": 136734, "ebit": -472039, "ebitda": -470009, "pretax_income": -507815, "tax_provision": null, "net_income": -507815, "net_income_to_common": -507815, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 775246, "total_current_assets": 4764543, "total_assets": 7182658, "short_term_debt": 3001077, "long_term_debt": null, "total_debt": 3001077, "total_liabilities": 5902740, "total_equity": 1279918, "shares_outstanding": 399670, "goodwill_and_intangibles": 2044890 }, "cash_flow": { "operating_cash_flow": -58626, "capital_expenditure": 403, "free_cash_flow": -58223, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198220, "ticker_id": 8868, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-472039", "ebitda": "-470009", "netIncome": "-507815", "grossProfit": "136734", "depreciation": "None", "totalRevenue": "542445", "costOfRevenue": "405711", "interestIncome": "None", "incomeBeforeTax": "-507815", "interestExpense": "35778", "operatingIncome": "-474128", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "610861", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "405711", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2030", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1118038", "inventory": "None", "commonStock": "8047695", "currentDebt": "None", "investments": "None", "totalAssets": "7182658", "longTermDebt": "None", "shortTermDebt": "3001077", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "926852", "reportedCurrency": "None", "retainedEarnings": "-28501074", "totalLiabilities": "5902740", "otherCurrentAssets": "None", "totalCurrentAssets": "4764543", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3989297", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2418115", "currentAccountsPayable": "1268952", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3206027", "totalShareholderEquity": "1279918", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1415920", "totalCurrentLiabilities": "5697790", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "204950", "cashAndShortTermInvestments": "775246", "commonStockSharesOutstanding": "399670", "intangibleAssetsExcludingGoodwill": "926852", "cashAndCashEquivalentsAtCarryingValue": "775246", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-507815", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "619.38", "operatingCashflow": "-58626", "capitalExpenditures": "403", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77273", "cashflowFromInvestment": "3768", "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": "2030", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 542445, "cost_of_revenue": 405711, "gross_profit": 136734, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -472039, "depreciation_amortisation": 2030, "ebitda": -470009, "interest_expense": 35778, "interest_income": null, "other_non_operating": null, "pretax_income": -507815, "tax_provision": null, "effective_tax_rate": null, "net_income": -507815, "net_income_continuing_ops": null, "net_income_to_common": -507815, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 775246, "short_term_investments": null, "net_receivables": 3989297, "inventory": null, "other_current_assets": null, "total_current_assets": 4764543, "net_ppe": null, "goodwill": 1118038, "intangible_assets": 926852, "goodwill_and_intangibles": 2044890, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2418115, "total_assets": 7182658, "short_term_debt": 3001077, "accounts_payable": 1268952, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5697790, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 204950, "total_liabilities": 5902740, "total_debt": 3001077, "preferred_stock": null, "minority_interest": null, "retained_earnings": -28501074, "total_equity": 1279918, "shares_outstanding": 399670, "operating_cash_flow": -58626, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 403, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3768, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77273, "free_cash_flow": -58223, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-472039", "ebitda": "-470009", "netIncome": "-507815", "grossProfit": "136734", "depreciation": "None", "totalRevenue": "542445", "costOfRevenue": "405711", "interestIncome": "None", "incomeBeforeTax": "-507815", "interestExpense": "35778", "operatingIncome": "-474128", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "610861", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "405711", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2030", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1118038", "inventory": "None", "commonStock": "8047695", "currentDebt": "None", "investments": "None", "totalAssets": "7182658", "longTermDebt": "None", "shortTermDebt": "3001077", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "926852", "reportedCurrency": "None", "retainedEarnings": "-28501074", "totalLiabilities": "5902740", "otherCurrentAssets": "None", "totalCurrentAssets": "4764543", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3989297", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2418115", "currentAccountsPayable": "1268952", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3206027", "totalShareholderEquity": "1279918", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1415920", "totalCurrentLiabilities": "5697790", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "204950", "cashAndShortTermInvestments": "775246", "commonStockSharesOutstanding": "399670", "intangibleAssetsExcludingGoodwill": "926852", "cashAndCashEquivalentsAtCarryingValue": "775246", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-507815", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "619.38", "operatingCashflow": "-58626", "capitalExpenditures": "403", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77273", "cashflowFromInvestment": "3768", "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": "2030", "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": "2026-06-07T00:18:04.265901+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": 775246, "total_current_assets": 4764543, "total_assets": 7182658, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 5902740, "total_equity": 1279918, "shares_outstanding": 399669, "goodwill_and_intangibles": 2044890 }, "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": 198221, "ticker_id": 8868, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "1118038", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7182658", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "926852", "reportedCurrency": "USD", "retainedEarnings": "-28501074", "totalLiabilities": "5902740", "otherCurrentAssets": "None", "totalCurrentAssets": "4764543", "currentLongTermDebt": "2947060", "longTermInvestments": "100444", "shortTermInvestments": "None", "currentNetReceivables": "1360656", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2418115", "currentAccountsPayable": "1268952", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1279918", "capitalLeaseObligations": "258967", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "5697790", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "204950", "cashAndShortTermInvestments": "775246", "commonStockSharesOutstanding": "399669", "intangibleAssetsExcludingGoodwill": "926852", "cashAndCashEquivalentsAtCarryingValue": "775246", "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": 775246, "short_term_investments": null, "net_receivables": 1360656, "inventory": null, "other_current_assets": null, "total_current_assets": 4764543, "net_ppe": null, "goodwill": 1118038, "intangible_assets": 926852, "goodwill_and_intangibles": 2044890, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2418115, "total_assets": 7182658, "short_term_debt": null, "accounts_payable": 1268952, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5697790, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 204950, "total_liabilities": 5902740, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -28501074, "total_equity": 1279918, "shares_outstanding": 399669, "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": "1118038", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7182658", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "926852", "reportedCurrency": "USD", "retainedEarnings": "-28501074", "totalLiabilities": "5902740", "otherCurrentAssets": "None", "totalCurrentAssets": "4764543", "currentLongTermDebt": "2947060", "longTermInvestments": "100444", "shortTermInvestments": "None", "currentNetReceivables": "1360656", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2418115", "currentAccountsPayable": "1268952", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1279918", "capitalLeaseObligations": "258967", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "5697790", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "204950", "cashAndShortTermInvestments": "775246", "commonStockSharesOutstanding": "399669", "intangibleAssetsExcludingGoodwill": "926852", "cashAndCashEquivalentsAtCarryingValue": "775246", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "income_statement": { "revenue": 514635, "cost_of_revenue": 438094, "gross_profit": 76541, "ebit": -410177, "ebitda": -408372, "pretax_income": -426962, "tax_provision": null, "net_income": -426962, "net_income_to_common": -426962, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 552938, "total_current_assets": 6716583, "total_assets": 7148336, "short_term_debt": 3696858, "long_term_debt": null, "total_debt": 3696858, "total_liabilities": 6135809, "total_equity": 1012527, "shares_outstanding": 177408, "goodwill_and_intangibles": 27152 }, "cash_flow": { "operating_cash_flow": -132378, "capital_expenditure": 221, "free_cash_flow": -132157, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198223, "ticker_id": 8868, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-410177", "ebitda": "-408372", "netIncome": "-426962", "grossProfit": "76541", "depreciation": "None", "totalRevenue": "514635", "costOfRevenue": "438094", "interestIncome": "None", "incomeBeforeTax": "-426962", "interestExpense": "16788", "operatingIncome": "-410866", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "487407", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "438094", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1805", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4843", "commonStock": "8047695", "currentDebt": "None", "investments": "None", "totalAssets": "7148336", "longTermDebt": "None", "shortTermDebt": "3696858", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "27152", "reportedCurrency": "USD", "retainedEarnings": "-24546625", "totalLiabilities": "6135809", "otherCurrentAssets": "2082991", "totalCurrentAssets": "6716583", "currentLongTermDebt": "3642520", "longTermInvestments": "99902", "shortTermInvestments": "None", "currentNetReceivables": "4075811", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "431753", "currentAccountsPayable": "1463457", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3930894", "totalShareholderEquity": "1012527", "capitalLeaseObligations": "288374", "otherCurrentLiabilities": "584672", "totalCurrentLiabilities": "5901773", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "234036", "cashAndShortTermInvestments": "552938", "commonStockSharesOutstanding": "177408", "intangibleAssetsExcludingGoodwill": "27152", "cashAndCashEquivalentsAtCarryingValue": "552938", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-426962", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "-619", "operatingCashflow": "-132378", "capitalExpenditures": "221", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47480", "cashflowFromInvestment": "-12997", "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": "1805", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 514635, "cost_of_revenue": 438094, "gross_profit": 76541, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -410177, "depreciation_amortisation": 1805, "ebitda": -408372, "interest_expense": 16788, "interest_income": null, "other_non_operating": null, "pretax_income": -426962, "tax_provision": null, "effective_tax_rate": null, "net_income": -426962, "net_income_continuing_ops": null, "net_income_to_common": -426962, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 552938, "short_term_investments": null, "net_receivables": 4075811, "inventory": 4843, "other_current_assets": null, "total_current_assets": 6716583, "net_ppe": null, "goodwill": null, "intangible_assets": 27152, "goodwill_and_intangibles": 27152, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 431753, "total_assets": 7148336, "short_term_debt": 3696858, "accounts_payable": 1463457, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5901773, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 234036, "total_liabilities": 6135809, "total_debt": 3696858, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24546625, "total_equity": 1012527, "shares_outstanding": 177408, "operating_cash_flow": -132378, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 221, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12997, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47480, "free_cash_flow": -132157, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-410177", "ebitda": "-408372", "netIncome": "-426962", "grossProfit": "76541", "depreciation": "None", "totalRevenue": "514635", "costOfRevenue": "438094", "interestIncome": "None", "incomeBeforeTax": "-426962", "interestExpense": "16788", "operatingIncome": "-410866", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "487407", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "438094", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1805", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4843", "commonStock": "8047695", "currentDebt": "None", "investments": "None", "totalAssets": "7148336", "longTermDebt": "None", "shortTermDebt": "3696858", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "27152", "reportedCurrency": "USD", "retainedEarnings": "-24546625", "totalLiabilities": "6135809", "otherCurrentAssets": "2082991", "totalCurrentAssets": "6716583", "currentLongTermDebt": "3642520", "longTermInvestments": "99902", "shortTermInvestments": "None", "currentNetReceivables": "4075811", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "431753", "currentAccountsPayable": "1463457", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3930894", "totalShareholderEquity": "1012527", "capitalLeaseObligations": "288374", "otherCurrentLiabilities": "584672", "totalCurrentLiabilities": "5901773", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "234036", "cashAndShortTermInvestments": "552938", "commonStockSharesOutstanding": "177408", "intangibleAssetsExcludingGoodwill": "27152", "cashAndCashEquivalentsAtCarryingValue": "552938", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-426962", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "-619", "operatingCashflow": "-132378", "capitalExpenditures": "221", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47480", "cashflowFromInvestment": "-12997", "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": "1805", "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": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "income_statement": { "revenue": 570942, "cost_of_revenue": 459934, "gross_profit": 111007, "ebit": -528469, "ebitda": -526707, "pretax_income": -546771, "tax_provision": null, "net_income": -546771, "net_income_to_common": -546771, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1500148, "total_current_assets": 9991662, "total_assets": 10082747, "short_term_debt": 3349351, "long_term_debt": null, "total_debt": 3349351, "total_liabilities": 5889724, "total_equity": 4193023, "shares_outstanding": 157143, "goodwill_and_intangibles": 37333 }, "cash_flow": { "operating_cash_flow": -877233, "capital_expenditure": 6.23, "free_cash_flow": -877226.77, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198224, "ticker_id": 8868, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-528469", "ebitda": "-526707", "netIncome": "-546771", "grossProfit": "111007", "depreciation": "None", "totalRevenue": "570942", "costOfRevenue": "459934", "interestIncome": "None", "incomeBeforeTax": "-546771", "interestExpense": "18305", "operatingIncome": "-540619", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "651627", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "459934", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1762", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8047695", "currentDebt": "None", "investments": "None", "totalAssets": "10082747", "longTermDebt": "None", "shortTermDebt": "3349351", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "37333", "reportedCurrency": "None", "retainedEarnings": "-21208152", "totalLiabilities": "5889724", "otherCurrentAssets": "None", "totalCurrentAssets": "9991662", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8491514", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "91085", "currentAccountsPayable": "1837795", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3557467", "totalShareholderEquity": "4193023", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "355121", "totalCurrentLiabilities": "5681608", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "208116", "cashAndShortTermInvestments": "1500148", "commonStockSharesOutstanding": "157143", "intangibleAssetsExcludingGoodwill": "37333", "cashAndCashEquivalentsAtCarryingValue": "1500148", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-546771", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-877233", "capitalExpenditures": "6.23", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "988615", "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": "1762", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 570942, "cost_of_revenue": 459934, "gross_profit": 111007, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -528469, "depreciation_amortisation": 1762, "ebitda": -526707, "interest_expense": 18305, "interest_income": null, "other_non_operating": null, "pretax_income": -546771, "tax_provision": null, "effective_tax_rate": null, "net_income": -546771, "net_income_continuing_ops": null, "net_income_to_common": -546771, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1500148, "short_term_investments": null, "net_receivables": 8491514, "inventory": null, "other_current_assets": null, "total_current_assets": 9991662, "net_ppe": null, "goodwill": null, "intangible_assets": 37333, "goodwill_and_intangibles": 37333, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 91085, "total_assets": 10082747, "short_term_debt": 3349351, "accounts_payable": 1837795, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5681608, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 208116, "total_liabilities": 5889724, "total_debt": 3349351, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21208152, "total_equity": 4193023, "shares_outstanding": 157143, "operating_cash_flow": -877233, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6.23, "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": 988615, "free_cash_flow": -877226.77, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-528469", "ebitda": "-526707", "netIncome": "-546771", "grossProfit": "111007", "depreciation": "None", "totalRevenue": "570942", "costOfRevenue": "459934", "interestIncome": "None", "incomeBeforeTax": "-546771", "interestExpense": "18305", "operatingIncome": "-540619", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "651627", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "459934", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1762", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8047695", "currentDebt": "None", "investments": "None", "totalAssets": "10082747", "longTermDebt": "None", "shortTermDebt": "3349351", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "37333", "reportedCurrency": "None", "retainedEarnings": "-21208152", "totalLiabilities": "5889724", "otherCurrentAssets": "None", "totalCurrentAssets": "9991662", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8491514", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "91085", "currentAccountsPayable": "1837795", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3557467", "totalShareholderEquity": "4193023", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "355121", "totalCurrentLiabilities": "5681608", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "208116", "cashAndShortTermInvestments": "1500148", "commonStockSharesOutstanding": "157143", "intangibleAssetsExcludingGoodwill": "37333", "cashAndCashEquivalentsAtCarryingValue": "1500148", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-546771", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-877233", "capitalExpenditures": "6.23", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "988615", "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": "1762", "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": "2026-06-07T00:18:04.265901+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": 1500148, "total_current_assets": 9991662, "total_assets": 10082747, "short_term_debt": 3349351, "long_term_debt": 208116, "total_debt": 3557467, "total_liabilities": 5889724, "total_equity": 4193023, "shares_outstanding": 22000000, "goodwill_and_intangibles": 37333 }, "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": 198225, "ticker_id": 8868, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "0", "inventory": "None", "commonStock": "8047695", "currentDebt": "None", "investments": "None", "totalAssets": "10082747", "longTermDebt": "208116", "shortTermDebt": "3349351", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "37333", "reportedCurrency": "USD", "retainedEarnings": "-21208152", "totalLiabilities": "5889724", "otherCurrentAssets": "None", "totalCurrentAssets": "9991662", "currentLongTermDebt": "3315208", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "8491514", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "91085", "currentAccountsPayable": "1837795", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3557467", "totalShareholderEquity": "4193023", "capitalLeaseObligations": "34143", "otherCurrentLiabilities": "355121", "totalCurrentLiabilities": "5681608", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "208116", "cashAndShortTermInvestments": "1500148", "commonStockSharesOutstanding": "22000000", "intangibleAssetsExcludingGoodwill": "37333", "cashAndCashEquivalentsAtCarryingValue": "1500148", "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": 1500148, "short_term_investments": null, "net_receivables": 8491514, "inventory": null, "other_current_assets": null, "total_current_assets": 9991662, "net_ppe": null, "goodwill": 0, "intangible_assets": 37333, "goodwill_and_intangibles": 37333, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 91085, "total_assets": 10082747, "short_term_debt": 3349351, "accounts_payable": 1837795, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5681608, "long_term_debt": 208116, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 208116, "total_liabilities": 5889724, "total_debt": 3557467, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21208152, "total_equity": 4193023, "shares_outstanding": 22000000, "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": "0", "inventory": "None", "commonStock": "8047695", "currentDebt": "None", "investments": "None", "totalAssets": "10082747", "longTermDebt": "208116", "shortTermDebt": "3349351", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "37333", "reportedCurrency": "USD", "retainedEarnings": "-21208152", "totalLiabilities": "5889724", "otherCurrentAssets": "None", "totalCurrentAssets": "9991662", "currentLongTermDebt": "3315208", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "8491514", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "91085", "currentAccountsPayable": "1837795", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3557467", "totalShareholderEquity": "4193023", "capitalLeaseObligations": "34143", "otherCurrentLiabilities": "355121", "totalCurrentLiabilities": "5681608", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "208116", "cashAndShortTermInvestments": "1500148", "commonStockSharesOutstanding": "22000000", "intangibleAssetsExcludingGoodwill": "37333", "cashAndCashEquivalentsAtCarryingValue": "1500148", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "income_statement": { "revenue": 449915, "cost_of_revenue": 355466, "gross_profit": 94449, "ebit": -277022.06, "ebitda": -274781, "pretax_income": -295851, "tax_provision": -1.06, "net_income": -295851, "net_income_to_common": -295851, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 597016, "total_current_assets": 7435792, "total_assets": 7719804, "short_term_debt": 3294765, "long_term_debt": 527494, "total_debt": 3822259, "total_liabilities": 8214992, "total_equity": -495188, "shares_outstanding": 1100000, "goodwill_and_intangibles": 162532 }, "cash_flow": { "operating_cash_flow": -49567, "capital_expenditure": 358.09, "free_cash_flow": -49208.91, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198227, "ticker_id": 8868, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-277022.06", "ebitda": "-274781", "netIncome": "-295851", "grossProfit": "94449", "depreciation": "None", "totalRevenue": "449915", "costOfRevenue": "355466", "interestIncome": "None", "incomeBeforeTax": "-295851", "interestExpense": "18830", "operatingIncome": "-279002", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1.06", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "373451", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "355466", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2241.06", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-198553", "commonStock": "20", "currentDebt": "None", "investments": "None", "totalAssets": "7719804", "longTermDebt": "527494", "shortTermDebt": "3294765", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "162532", "reportedCurrency": "USD", "retainedEarnings": "-16932806", "totalLiabilities": "8214992", "otherCurrentAssets": "198553", "totalCurrentAssets": "7435792", "currentLongTermDebt": "3229060", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6838776", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "284012", "currentAccountsPayable": "973487", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3855786", "totalShareholderEquity": "-495188", "capitalLeaseObligations": "99232", "otherCurrentLiabilities": "3105605", "totalCurrentLiabilities": "7653971", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "561021", "cashAndShortTermInvestments": "597016", "commonStockSharesOutstanding": "1100000", "intangibleAssetsExcludingGoodwill": "162532", "cashAndCashEquivalentsAtCarryingValue": "597016", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-295851", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-49567", "capitalExpenditures": "358.09", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8663.93", "cashflowFromInvestment": "-358.09", "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": "2241.06", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 449915, "cost_of_revenue": 355466, "gross_profit": 94449, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -277022.06, "depreciation_amortisation": 2241.06, "ebitda": -274781, "interest_expense": 18830, "interest_income": null, "other_non_operating": null, "pretax_income": -295851, "tax_provision": -1.06, "effective_tax_rate": null, "net_income": -295851, "net_income_continuing_ops": null, "net_income_to_common": -295851, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 597016, "short_term_investments": null, "net_receivables": 6838776, "inventory": -198553, "other_current_assets": null, "total_current_assets": 7435792, "net_ppe": null, "goodwill": null, "intangible_assets": 162532, "goodwill_and_intangibles": 162532, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 284012, "total_assets": 7719804, "short_term_debt": 3294765, "accounts_payable": 973487, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7653971, "long_term_debt": 527494, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 561021, "total_liabilities": 8214992, "total_debt": 3822259, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16932806, "total_equity": -495188, "shares_outstanding": 1100000, "operating_cash_flow": -49567, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 358.09, "acquisitions": null, "other_investing": null, "investing_cash_flow": -358.09, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8663.93, "free_cash_flow": -49208.91, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-277022.06", "ebitda": "-274781", "netIncome": "-295851", "grossProfit": "94449", "depreciation": "None", "totalRevenue": "449915", "costOfRevenue": "355466", "interestIncome": "None", "incomeBeforeTax": "-295851", "interestExpense": "18830", "operatingIncome": "-279002", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1.06", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "373451", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "355466", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2241.06", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-198553", "commonStock": "20", "currentDebt": "None", "investments": "None", "totalAssets": "7719804", "longTermDebt": "527494", "shortTermDebt": "3294765", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "162532", "reportedCurrency": "USD", "retainedEarnings": "-16932806", "totalLiabilities": "8214992", "otherCurrentAssets": "198553", "totalCurrentAssets": "7435792", "currentLongTermDebt": "3229060", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6838776", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "284012", "currentAccountsPayable": "973487", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3855786", "totalShareholderEquity": "-495188", "capitalLeaseObligations": "99232", "otherCurrentLiabilities": "3105605", "totalCurrentLiabilities": "7653971", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "561021", "cashAndShortTermInvestments": "597016", "commonStockSharesOutstanding": "1100000", "intangibleAssetsExcludingGoodwill": "162532", "cashAndCashEquivalentsAtCarryingValue": "597016", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-295851", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-49567", "capitalExpenditures": "358.09", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8663.93", "cashflowFromInvestment": "-358.09", "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": "2241.06", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "income_statement": { "revenue": 600146, "cost_of_revenue": 457374, "gross_profit": 142772, "ebit": -232344, "ebitda": -230581.7, "pretax_income": -246739.3, "tax_provision": 436.7, "net_income": -247176, "net_income_to_common": -247176, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 820570, "total_current_assets": 7291147, "total_assets": 7592325, "short_term_debt": 2925979, "long_term_debt": 632737, "total_debt": 3558716, "total_liabilities": 5973237, "total_equity": 1619088, "shares_outstanding": 1000000, "goodwill_and_intangibles": 173466 }, "cash_flow": { "operating_cash_flow": 48673, "capital_expenditure": 0, "free_cash_flow": 48673, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198228, "ticker_id": 8868, "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-232344", "ebitda": "-230581.70", "netIncome": "-247176", "grossProfit": "142772", "depreciation": "None", "totalRevenue": "600146", "costOfRevenue": "457374", "interestIncome": "None", "incomeBeforeTax": "-246739.30", "interestExpense": "14393", "operatingIncome": "-103950", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "436.70", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "246716", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "457374", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1762.30", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-164581", "commonStock": "20", "currentDebt": "None", "investments": "None", "totalAssets": "7592325", "longTermDebt": "632737", "shortTermDebt": "2925979", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "173466", "reportedCurrency": "USD", "retainedEarnings": "-14613710", "totalLiabilities": "5973237", "otherCurrentAssets": "164581", "totalCurrentAssets": "7291147", "currentLongTermDebt": "2859375", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6470577", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "301178", "currentAccountsPayable": "1036790", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3592701", "totalShareholderEquity": "1619088", "capitalLeaseObligations": "100589", "otherCurrentLiabilities": "1284677", "totalCurrentLiabilities": "5306515", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "666722", "cashAndShortTermInvestments": "820570", "commonStockSharesOutstanding": "1000000", "intangibleAssetsExcludingGoodwill": "173466", "cashAndCashEquivalentsAtCarryingValue": "820570", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-246737", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "None", "changeInInventory": "-53.24", "operatingCashflow": "48673", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14771", "cashflowFromInvestment": "-336.47", "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": "1762.30", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 600146, "cost_of_revenue": 457374, "gross_profit": 142772, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -232344, "depreciation_amortisation": 1762.3, "ebitda": -230581.7, "interest_expense": 14393, "interest_income": null, "other_non_operating": null, "pretax_income": -246739.3, "tax_provision": 436.7, "effective_tax_rate": null, "net_income": -247176, "net_income_continuing_ops": null, "net_income_to_common": -247176, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 820570, "short_term_investments": null, "net_receivables": 6470577, "inventory": -164581, "other_current_assets": null, "total_current_assets": 7291147, "net_ppe": null, "goodwill": null, "intangible_assets": 173466, "goodwill_and_intangibles": 173466, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 301178, "total_assets": 7592325, "short_term_debt": 2925979, "accounts_payable": 1036790, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5306515, "long_term_debt": 632737, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 666722, "total_liabilities": 5973237, "total_debt": 3558716, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14613710, "total_equity": 1619088, "shares_outstanding": 1000000, "operating_cash_flow": 48673, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -336.47, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14771, "free_cash_flow": 48673, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-232344", "ebitda": "-230581.70", "netIncome": "-247176", "grossProfit": "142772", "depreciation": "None", "totalRevenue": "600146", "costOfRevenue": "457374", "interestIncome": "None", "incomeBeforeTax": "-246739.30", "interestExpense": "14393", "operatingIncome": "-103950", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "436.70", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "246716", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "457374", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1762.30", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-164581", "commonStock": "20", "currentDebt": "None", "investments": "None", "totalAssets": "7592325", "longTermDebt": "632737", "shortTermDebt": "2925979", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "173466", "reportedCurrency": "USD", "retainedEarnings": "-14613710", "totalLiabilities": "5973237", "otherCurrentAssets": "164581", "totalCurrentAssets": "7291147", "currentLongTermDebt": "2859375", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6470577", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "301178", "currentAccountsPayable": "1036790", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3592701", "totalShareholderEquity": "1619088", "capitalLeaseObligations": "100589", "otherCurrentLiabilities": "1284677", "totalCurrentLiabilities": "5306515", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "666722", "cashAndShortTermInvestments": "820570", "commonStockSharesOutstanding": "1000000", "intangibleAssetsExcludingGoodwill": "173466", "cashAndCashEquivalentsAtCarryingValue": "820570", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-246737", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "None", "changeInInventory": "-53.24", "operatingCashflow": "48673", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14771", "cashflowFromInvestment": "-336.47", "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": "1762.30", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-06-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "income_statement": { "revenue": 552783, "cost_of_revenue": 407311, "gross_profit": 145472, "ebit": 28121, "ebitda": 29923.78, "pretax_income": 16101, "tax_provision": 1065.39, "net_income": 15033, "net_income_to_common": 15033, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 778398, "total_current_assets": 6933139, "total_assets": 8783154, "short_term_debt": 4127716, "long_term_debt": null, "total_debt": 4127716, "total_liabilities": 6171656, "total_equity": 2611498, "shares_outstanding": 1100000, "goodwill_and_intangibles": 67533 }, "cash_flow": { "operating_cash_flow": -309924, "capital_expenditure": 0, "free_cash_flow": -309924, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198230, "ticker_id": 8868, "period_end_date": "2022-06-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:04.265901+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28121", "ebitda": "29923.78", "netIncome": "15033", "grossProfit": "145472", "depreciation": "None", "totalRevenue": "552783", "costOfRevenue": "407311", "interestIncome": "None", "incomeBeforeTax": "16101", "interestExpense": "12020", "operatingIncome": "25840", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "1065.39", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "119636", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "407311", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1802.78", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "20", "currentDebt": "None", "investments": "None", "totalAssets": "8783154", "longTermDebt": "None", "shortTermDebt": "4127716", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "67533", "reportedCurrency": "USD", "retainedEarnings": "-13037143", "totalLiabilities": "6171656", "otherCurrentAssets": "None", "totalCurrentAssets": "6933139", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6154741", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1850015", "currentAccountsPayable": "979144", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4197622", "totalShareholderEquity": "2611498", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "887844", "totalCurrentLiabilities": "6101750", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "69906", "cashAndShortTermInvestments": "778398", "commonStockSharesOutstanding": "1100000", "intangibleAssetsExcludingGoodwill": "67533", "cashAndCashEquivalentsAtCarryingValue": "778398", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16101", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "None", "changeInInventory": "1173.57", "operatingCashflow": "-309924", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32819", "cashflowFromInvestment": "277805", "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": "1802.78", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 552783, "cost_of_revenue": 407311, "gross_profit": 145472, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28121, "depreciation_amortisation": 1802.78, "ebitda": 29923.78, "interest_expense": 12020, "interest_income": null, "other_non_operating": null, "pretax_income": 16101, "tax_provision": 1065.39, "effective_tax_rate": null, "net_income": 15033, "net_income_continuing_ops": null, "net_income_to_common": 15033, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 778398, "short_term_investments": null, "net_receivables": 6154741, "inventory": null, "other_current_assets": null, "total_current_assets": 6933139, "net_ppe": null, "goodwill": null, "intangible_assets": 67533, "goodwill_and_intangibles": 67533, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1850015, "total_assets": 8783154, "short_term_debt": 4127716, "accounts_payable": 979144, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6101750, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 69906, "total_liabilities": 6171656, "total_debt": 4127716, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13037143, "total_equity": 2611498, "shares_outstanding": 1100000, "operating_cash_flow": -309924, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 277805, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32819, "free_cash_flow": -309924, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28121", "ebitda": "29923.78", "netIncome": "15033", "grossProfit": "145472", "depreciation": "None", "totalRevenue": "552783", "costOfRevenue": "407311", "interestIncome": "None", "incomeBeforeTax": "16101", "interestExpense": "12020", "operatingIncome": "25840", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "1065.39", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "119636", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "407311", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1802.78", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "20", "currentDebt": "None", "investments": "None", "totalAssets": "8783154", "longTermDebt": "None", "shortTermDebt": "4127716", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "67533", "reportedCurrency": "USD", "retainedEarnings": "-13037143", "totalLiabilities": "6171656", "otherCurrentAssets": "None", "totalCurrentAssets": "6933139", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6154741", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1850015", "currentAccountsPayable": "979144", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4197622", "totalShareholderEquity": "2611498", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "887844", "totalCurrentLiabilities": "6101750", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "69906", "cashAndShortTermInvestments": "778398", "commonStockSharesOutstanding": "1100000", "intangibleAssetsExcludingGoodwill": "67533", "cashAndCashEquivalentsAtCarryingValue": "778398", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16101", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "None", "changeInInventory": "1173.57", "operatingCashflow": "-309924", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32819", "cashflowFromInvestment": "277805", "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": "1802.78", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }