{ "ticker": { "uuid": "7b91afca-0f3f-4a45-9d25-946c60fc0c5b", "symbol": "ITOC", "name": "iTonic Holdings Ltd.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/7b91afca-0f3f-4a45-9d25-946c60fc0c5b/", "api_url": "https://sharemaestro.com/factors/api/tickers/7b91afca-0f3f-4a45-9d25-946c60fc0c5b/" }, "ticker_metadata": { "id": 6705, "uuid": "7b91afca-0f3f-4a45-9d25-946c60fc0c5b", "symbol": "ITOC", "name": "iTonic Holdings Ltd.", "asset_type": "equity", "market_cap": 7487100, "stock_exchange_id": 2, "industry": "Medical Devices", "sector": "Healthcare", "description": "iTonic Holdings Ltd., a healthcare solutions provider, develops and commercializes treatment software and devices used for brachytherapy.", "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": "7b91afca-0f3f-4a45-9d25-946c60fc0c5b", "symbol": "ITOC", "name": "iTonic Holdings Ltd.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/7b91afca-0f3f-4a45-9d25-946c60fc0c5b/", "api_url": "https://sharemaestro.com/factors/api/tickers/7b91afca-0f3f-4a45-9d25-946c60fc0c5b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.51, "value": 0.49, "quality": 0.48, "momentum": 0.49, "coverage": 0.818, "confidence": 0.731, "delta": null }, "headline_factors": { "price": 0.28, "market_cap": 4774000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.8326, "piotroski_f_score": 1, "momentum_12_1": -0.9766, "volatility_252d": 1.4209 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:45.127523+00:00", "batch_id": "" }, "size": { "price_close": 0.28, "market_cap": 4774000, "market_cap_usd": 4774000, "enterprise_value": 3423466, "shares_outstanding": 17050000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.7797, "ptbv_ratio": 2.7234, "ps_ratio": 9.1276, "pcf_ratio": null, "pfcf_ratio": -1.4791, "ev_ebitda": null, "ev_ebit": -0.6629, "ev_sales": 6.5454, "ev_fcf": -1.0607, "earnings_yield": null, "fcf_yield": -0.9428, "price_to_sales": 9.1276, "price_to_book": 0.7797, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.1528 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6259, "operating_margin": -9.8745, "net_margin": -9.7468, "ebitda_margin": null, "fcf_margin": -6.171, "roe": -0.8326, "roa": -0.5604, "roic": -0.8116, "roc_greenblatt": null, "asset_turnover": 0.0575, "cash_conversion": 0.6331, "accruals_ratio": -0.2052, "sbc_to_revenue": 5.6316, "piotroski_f_score": 1, "altman_z_score": 0.7505, "earnings_stability_5y": 1.8032, "revenue_stability_5y": 0.1811, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.036, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.1584, "net_debt_to_ebitda": null, "debt_to_assets": 0.0153, "interest_coverage": null, "current_ratio": 8.8338, "quick_ratio": 8.7204, "net_debt": -1350534, "local_beta": -0.0018, "volatility_252d": 1.4209, "volatility_60d": 1.9597, "max_drawdown_12m": -0.9906, "risk_adjusted_momentum": -0.6873 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.0837, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.2613, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1139, "price_return_3m": -0.1868, "price_return_6m": -0.5079, "price_return_9m": -0.7255, "price_return_12m": -0.9793, "price_return_12m_ex1m": -0.9766, "momentum_6m": -0.5079, "momentum_12m": -0.9793, "momentum_12_1": -0.9766, "distance_from_52w_high": -0.9904, "distance_from_52w_low": 0.0256, "relative_strength": -1.1372 }, "raw_ttm": { "revenue_ttm": 523031, "gross_profit_ttm": 327351, "ebit_ttm": -5164693, "ebitda_ttm": null, "net_income_ttm": -5097901, "eps_diluted_ttm": -0.299, "operating_cash_flow_ttm": -3231427, "capital_expenditure_ttm": 3806, "fcf_ttm": -3227621, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 1490129, "total_current_assets": 4088438, "total_current_liabilities": 462817, "net_ppe": null, "total_assets": 9096296, "total_debt": 139595, "total_equity": 6122967, "net_working_capital": 2275087, "book_value_per_share": 0.3591, "retained_earnings": -5620752, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1752927, "tangible_book_per_share": 0.1028 }, "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": 51, "quality_composite": 52, "momentum_composite": 51, "growth_composite": 51, "yield_composite": 51, "svqf_composite": 53, "vc1_composite": 51, "vc2_composite": 51, "vc3_composite": 51, "trending_value_composite": null, "overall_composite": 49, "quality_value_composite": 0.485, "os_score": 0.51, "value_percentile": 0.49, "quality_percentile": 0.48, "momentum_percentile": 0.49, "factor_coverage": 0.818, "signal_confidence": 0.731, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 67, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3386, "ticker_id": 6705, "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": "2026-06-07T06:51:45.127523+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.28, "market_cap": 4774000, "market_cap_usd": 4774000, "enterprise_value": 3423466, "shares_outstanding": 17050000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.77968736, "ptbv_ratio": 2.72344484, "ps_ratio": 9.12756605, "pcf_ratio": null, "pfcf_ratio": -1.47910799, "ev_ebitda": null, "ev_ebit": -0.66285953, "ev_sales": 6.54543612, "ev_fcf": -1.06067782, "earnings_yield": null, "fcf_yield": -0.94279336, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.62587304, "operating_margin": -9.87454472, "net_margin": -9.74684292, "ebitda_margin": null, "fcf_margin": -6.17099369, "roe": -0.83258672, "roa": -0.56043702, "roic": -0.81164466, "roc_greenblatt": null, "asset_turnover": 0.05749934, "cash_conversion": 0.63312744, "accruals_ratio": -0.20519055, "sbc_to_revenue": 5.6315878, "debt_to_equity": 0.15839249, "net_debt_to_ebitda": null, "debt_to_assets": 0.01534636, "interest_coverage": null, "current_ratio": 8.8338112, "quick_ratio": 8.72042081, "net_debt": -1350534, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.08366631, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.26133437, "piotroski_f_score": 1, "altman_z_score": 0.75054263, "earnings_stability_5y": 1.803212, "revenue_stability_5y": 0.181055, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11392405, "price_return_3m": -0.18675574, "price_return_6m": -0.50790861, "price_return_9m": -0.7254902, "price_return_12m": -0.97925926, "price_return_12m_ex1m": -0.97659259, "distance_from_52w_high": -0.99039451, "distance_from_52w_low": 0.02564103, "relative_strength": -1.13720031, "local_beta": -0.0018, "volatility_252d": 1.420937, "volatility_60d": 1.959713, "max_drawdown_12m": -0.99063465, "revenue_ttm": 523031, "gross_profit_ttm": 327351, "ebit_ttm": -5164693, "ebitda_ttm": null, "net_income_ttm": -5097901, "eps_diluted_ttm": -0.29899713, "operating_cash_flow_ttm": -3231427, "capital_expenditure_ttm": 3806, "fcf_ttm": -3227621, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 1490129, "total_current_assets": 4088438, "total_current_liabilities": 462817, "net_ppe": null, "total_assets": 9096296, "total_debt": 139595, "total_equity": 6122967, "net_working_capital": 2275087, "book_value_per_share": 0.3591183, "retained_earnings": -5620752, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1752927, "tangible_book_per_share": 0.10281097, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 51, "quality_composite": 52, "momentum_composite": 51, "growth_composite": 51, "yield_composite": 51, "svqf_composite": 53, "vc1_composite": 51, "vc2_composite": 51, "vc3_composite": 51, "trending_value_composite": null, "overall_composite": 49, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 67, "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": 0.28, "os": 0.51, "value": 0.49, "quality": 0.48, "momentum": 0.49, "confidence": 0.731, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.8326, "momentum_12_1": -0.9766, "complete_fields": { "id": 3386, "ticker_id": 6705, "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": "2026-06-07T06:51:45.127523+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.28, "market_cap": 4774000, "market_cap_usd": 4774000, "enterprise_value": 3423466, "shares_outstanding": 17050000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.77968736, "ptbv_ratio": 2.72344484, "ps_ratio": 9.12756605, "pcf_ratio": null, "pfcf_ratio": -1.47910799, "ev_ebitda": null, "ev_ebit": -0.66285953, "ev_sales": 6.54543612, "ev_fcf": -1.06067782, "earnings_yield": null, "fcf_yield": -0.94279336, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.62587304, "operating_margin": -9.87454472, "net_margin": -9.74684292, "ebitda_margin": null, "fcf_margin": -6.17099369, "roe": -0.83258672, "roa": -0.56043702, "roic": -0.81164466, "roc_greenblatt": null, "asset_turnover": 0.05749934, "cash_conversion": 0.63312744, "accruals_ratio": -0.20519055, "sbc_to_revenue": 5.6315878, "debt_to_equity": 0.15839249, "net_debt_to_ebitda": null, "debt_to_assets": 0.01534636, "interest_coverage": null, "current_ratio": 8.8338112, "quick_ratio": 8.72042081, "net_debt": -1350534, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.08366631, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.26133437, "piotroski_f_score": 1, "altman_z_score": 0.75054263, "earnings_stability_5y": 1.803212, "revenue_stability_5y": 0.181055, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11392405, "price_return_3m": -0.18675574, "price_return_6m": -0.50790861, "price_return_9m": -0.7254902, "price_return_12m": -0.97925926, "price_return_12m_ex1m": -0.97659259, "distance_from_52w_high": -0.99039451, "distance_from_52w_low": 0.02564103, "relative_strength": -1.13720031, "local_beta": -0.0018, "volatility_252d": 1.420937, "volatility_60d": 1.959713, "max_drawdown_12m": -0.99063465, "revenue_ttm": 523031, "gross_profit_ttm": 327351, "ebit_ttm": -5164693, "ebitda_ttm": null, "net_income_ttm": -5097901, "eps_diluted_ttm": -0.29899713, "operating_cash_flow_ttm": -3231427, "capital_expenditure_ttm": 3806, "fcf_ttm": -3227621, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 1490129, "total_current_assets": 4088438, "total_current_liabilities": 462817, "net_ppe": null, "total_assets": 9096296, "total_debt": 139595, "total_equity": 6122967, "net_working_capital": 2275087, "book_value_per_share": 0.3591183, "retained_earnings": -5620752, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1752927, "tangible_book_per_share": 0.10281097, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 51, "quality_composite": 52, "momentum_composite": 51, "growth_composite": 51, "yield_composite": 51, "svqf_composite": 53, "vc1_composite": 51, "vc2_composite": 51, "vc3_composite": 51, "trending_value_composite": null, "overall_composite": 49, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 67, "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": "2026-06-06T21:34:16.749038+00:00", "is_restated": false, "income_statement": { "revenue": 523031, "cost_of_revenue": 195680, "gross_profit": 327351, "ebit": -5164693, "ebitda": null, "pretax_income": -5098384, "tax_provision": null, "net_income": -5097901, "net_income_to_common": -5097901, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1490129, "total_current_assets": 4088438, "total_assets": 9096296, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 969832, "total_equity": 6122967, "shares_outstanding": 17050000, "goodwill_and_intangibles": 4370040 }, "cash_flow": { "operating_cash_flow": -3231427, "capital_expenditure": 3806, "free_cash_flow": -3227621, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 100954, "ticker_id": 6705, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:34:16.749038+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-5097901", "grossProfit": "327351", "depreciation": "None", "totalRevenue": "523031", "costOfRevenue": "195680", "interestIncome": "None", "incomeBeforeTax": "-5098384", "interestExpense": "None", "operatingIncome": "-5164693", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5687724", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "459135", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "195680", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "5055179", "netIncomeFromContinuingOperations": "-5098384" }, "balance": { "goodwill": "1955683", "inventory": "52479", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9096296", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2414357", "reportedCurrency": "USD", "retainedEarnings": "-5620752", "totalLiabilities": "969832", "otherCurrentAssets": "122898", "totalCurrentAssets": "4088438", "currentLongTermDebt": "142998", "longTermInvestments": "None", "shortTermInvestments": "1435901", "currentNetReceivables": "288456", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5007858", "currentAccountsPayable": "66882", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "6122967", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "462817", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "507015", "cashAndShortTermInvestments": "1490129", "commonStockSharesOutstanding": "17050000", "intangibleAssetsExcludingGoodwill": "2414357", "cashAndCashEquivalentsAtCarryingValue": "1490129", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5097901", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "68189", "operatingCashflow": "-3231427", "capitalExpenditures": "3806", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91645", "cashflowFromInvestment": "None", "stockBasedCompensation": "2945495", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13314", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 523031, "cost_of_revenue": 195680, "gross_profit": 327351, "research_and_development": 459135, "selling_general_admin": 5055179, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5164693, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -5098384, "tax_provision": null, "effective_tax_rate": null, "net_income": -5097901, "net_income_continuing_ops": -5098384, "net_income_to_common": -5097901, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1490129, "short_term_investments": 1435901, "net_receivables": 288456, "inventory": 52479, "other_current_assets": null, "total_current_assets": 4088438, "net_ppe": null, "goodwill": 1955683, "intangible_assets": 2414357, "goodwill_and_intangibles": 4370040, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5007858, "total_assets": 9096296, "short_term_debt": null, "accounts_payable": 66882, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 462817, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 507015, "total_liabilities": 969832, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5620752, "total_equity": 6122967, "shares_outstanding": 17050000, "operating_cash_flow": -3231427, "stock_based_compensation": 2945495, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3806, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91645, "free_cash_flow": -3227621, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-5097901", "grossProfit": "327351", "depreciation": "None", "totalRevenue": "523031", "costOfRevenue": "195680", "interestIncome": "None", "incomeBeforeTax": "-5098384", "interestExpense": "None", "operatingIncome": "-5164693", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5687724", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "459135", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "195680", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "5055179", "netIncomeFromContinuingOperations": "-5098384" }, "balance": { "goodwill": "1955683", "inventory": "52479", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9096296", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2414357", "reportedCurrency": "USD", "retainedEarnings": "-5620752", "totalLiabilities": "969832", "otherCurrentAssets": "122898", "totalCurrentAssets": "4088438", "currentLongTermDebt": "142998", "longTermInvestments": "None", "shortTermInvestments": "1435901", "currentNetReceivables": "288456", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5007858", "currentAccountsPayable": "66882", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "6122967", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "462817", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "507015", "cashAndShortTermInvestments": "1490129", "commonStockSharesOutstanding": "17050000", "intangibleAssetsExcludingGoodwill": "2414357", "cashAndCashEquivalentsAtCarryingValue": "1490129", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5097901", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "68189", "operatingCashflow": "-3231427", "capitalExpenditures": "3806", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91645", "cashflowFromInvestment": "None", "stockBasedCompensation": "2945495", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13314", "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": "2026-06-06T21:34:16.749038+00:00", "is_restated": false, "income_statement": { "revenue": 448196, "cost_of_revenue": 103256, "gross_profit": 344939, "ebit": -638756, "ebitda": -566325, "pretax_income": -638759, "tax_provision": 21829, "net_income": -660588, "net_income_to_common": -660588, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6159823, "total_current_assets": 6677660, "total_assets": 6723254, "short_term_debt": 247969, "long_term_debt": null, "total_debt": 247969, "total_liabilities": 538551, "total_equity": 6184703, "shares_outstanding": 12721233, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -775000, "capital_expenditure": 859, "free_cash_flow": -774141, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 100957, "ticker_id": 6705, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:34:16.749038+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-638756", "ebitda": "-566325", "netIncome": "-660588", "grossProfit": "344939", "depreciation": "None", "totalRevenue": "448196", "costOfRevenue": "103256", "interestIncome": "None", "incomeBeforeTax": "-638759", "interestExpense": "None", "operatingIncome": "-770266", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "21829", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1115205", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93324", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103256", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72431", "sellingGeneralAndAdministrative": "1058097", "netIncomeFromContinuingOperations": "-660588" }, "balance": { "goodwill": "0", "inventory": "117422", "commonStock": "1425", "currentDebt": "None", "investments": "None", "totalAssets": "6723254", "longTermDebt": "None", "shortTermDebt": "247969", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-522850", "totalLiabilities": "538551", "otherCurrentAssets": "42353", "totalCurrentAssets": "6677660", "currentLongTermDebt": "247969", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "358062", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45593", "currentAccountsPayable": "10412", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "247969", "totalShareholderEquity": "6184703", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "158931", "totalCurrentLiabilities": "538551", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "6159823", "commonStockSharesOutstanding": "12721233", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6159823", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-660588", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-67545", "operatingCashflow": "-775000", "capitalExpenditures": "859", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6712263", "cashflowFromInvestment": "-861", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72431", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 448196, "cost_of_revenue": 103256, "gross_profit": 344939, "research_and_development": 93324, "selling_general_admin": 1058097, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -638756, "depreciation_amortisation": 72431, "ebitda": -566325, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -638759, "tax_provision": 21829, "effective_tax_rate": null, "net_income": -660588, "net_income_continuing_ops": -660588, "net_income_to_common": -660588, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6159823, "short_term_investments": 0, "net_receivables": 358062, "inventory": 117422, "other_current_assets": null, "total_current_assets": 6677660, "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": 45593, "total_assets": 6723254, "short_term_debt": 247969, "accounts_payable": 10412, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 538551, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 538551, "total_debt": 247969, "preferred_stock": null, "minority_interest": null, "retained_earnings": -522850, "total_equity": 6184703, "shares_outstanding": 12721233, "operating_cash_flow": -775000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 859, "acquisitions": null, "other_investing": null, "investing_cash_flow": -861, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6712263, "free_cash_flow": -774141, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-638756", "ebitda": "-566325", "netIncome": "-660588", "grossProfit": "344939", "depreciation": "None", "totalRevenue": "448196", "costOfRevenue": "103256", "interestIncome": "None", "incomeBeforeTax": "-638759", "interestExpense": "None", "operatingIncome": "-770266", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "21829", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1115205", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93324", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103256", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72431", "sellingGeneralAndAdministrative": "1058097", "netIncomeFromContinuingOperations": "-660588" }, "balance": { "goodwill": "0", "inventory": "117422", "commonStock": "1425", "currentDebt": "None", "investments": "None", "totalAssets": "6723254", "longTermDebt": "None", "shortTermDebt": "247969", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-522850", "totalLiabilities": "538551", "otherCurrentAssets": "42353", "totalCurrentAssets": "6677660", "currentLongTermDebt": "247969", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "358062", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45593", "currentAccountsPayable": "10412", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "247969", "totalShareholderEquity": "6184703", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "158931", "totalCurrentLiabilities": "538551", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "6159823", "commonStockSharesOutstanding": "12721233", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6159823", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-660588", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-67545", "operatingCashflow": "-775000", "capitalExpenditures": "859", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6712263", "cashflowFromInvestment": "-861", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72431", "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": "2026-06-06T21:34:16.749038+00:00", "is_restated": false, "income_statement": { "revenue": 628591, "cost_of_revenue": 157763, "gross_profit": 470828, "ebit": -260510, "ebitda": -197376, "pretax_income": -260508, "tax_provision": -19291, "net_income": -241217, "net_income_to_common": -241217, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227450, "total_current_assets": 532468, "total_assets": 1624442, "short_term_debt": 50825, "long_term_debt": null, "total_debt": 50825, "total_liabilities": 1318170, "total_equity": 306272, "shares_outstanding": 14500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -63636, "capital_expenditure": 4, "free_cash_flow": -63632, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 100960, "ticker_id": 6705, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:34:16.749038+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-260510", "ebitda": "-197376", "netIncome": "-241217", "grossProfit": "470828", "depreciation": "None", "totalRevenue": "628591", "costOfRevenue": "157763", "interestIncome": "None", "incomeBeforeTax": "-260508", "interestExpense": "None", "operatingIncome": "-306680", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-19291", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "777508", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84474", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157763", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63134", "sellingGeneralAndAdministrative": "693034", "netIncomeFromContinuingOperations": "-241217" }, "balance": { "goodwill": "None", "inventory": "52263", "commonStock": "1200", "currentDebt": "None", "investments": "None", "totalAssets": "1624442", "longTermDebt": "None", "shortTermDebt": "50825", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "137737", "totalLiabilities": "1318170", "otherCurrentAssets": "18295", "totalCurrentAssets": "532468", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "234460", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1091974", "currentAccountsPayable": "18000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "155818", "totalShareholderEquity": "306272", "capitalLeaseObligations": "155818", "otherCurrentLiabilities": "1107878", "totalCurrentLiabilities": "1205371", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "112799", "cashAndShortTermInvestments": "227450", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "227450", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-241217", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "33499", "operatingCashflow": "-63636", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "220592", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63134", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 628591, "cost_of_revenue": 157763, "gross_profit": 470828, "research_and_development": 84474, "selling_general_admin": 693034, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -260510, "depreciation_amortisation": 63134, "ebitda": -197376, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -260508, "tax_provision": -19291, "effective_tax_rate": null, "net_income": -241217, "net_income_continuing_ops": -241217, "net_income_to_common": -241217, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 227450, "short_term_investments": null, "net_receivables": 234460, "inventory": 52263, "other_current_assets": null, "total_current_assets": 532468, "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": 1091974, "total_assets": 1624442, "short_term_debt": 50825, "accounts_payable": 18000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1205371, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 112799, "total_liabilities": 1318170, "total_debt": 50825, "preferred_stock": null, "minority_interest": null, "retained_earnings": 137737, "total_equity": 306272, "shares_outstanding": 14500000, "operating_cash_flow": -63636, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 220592, "free_cash_flow": -63632, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-260510", "ebitda": "-197376", "netIncome": "-241217", "grossProfit": "470828", "depreciation": "None", "totalRevenue": "628591", "costOfRevenue": "157763", "interestIncome": "None", "incomeBeforeTax": "-260508", "interestExpense": "None", "operatingIncome": "-306680", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-19291", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "777508", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84474", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157763", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63134", "sellingGeneralAndAdministrative": "693034", "netIncomeFromContinuingOperations": "-241217" }, "balance": { "goodwill": "None", "inventory": "52263", "commonStock": "1200", "currentDebt": "None", "investments": "None", "totalAssets": "1624442", "longTermDebt": "None", "shortTermDebt": "50825", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "137737", "totalLiabilities": "1318170", "otherCurrentAssets": "18295", "totalCurrentAssets": "532468", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "234460", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1091974", "currentAccountsPayable": "18000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "155818", "totalShareholderEquity": "306272", "capitalLeaseObligations": "155818", "otherCurrentLiabilities": "1107878", "totalCurrentLiabilities": "1205371", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "112799", "cashAndShortTermInvestments": "227450", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "227450", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-241217", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "33499", "operatingCashflow": "-63636", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "220592", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63134", "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": "2026-06-06T21:34:16.749038+00:00", "is_restated": false, "income_statement": { "revenue": 679777, "cost_of_revenue": 121627, "gross_profit": 558150, "ebit": 71031, "ebitda": 125115, "pretax_income": 71027, "tax_provision": -12953, "net_income": 83980, "net_income_to_common": 83980, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72288, "total_current_assets": 718805, "total_assets": 1401734, "short_term_debt": 53315, "long_term_debt": null, "total_debt": 53315, "total_liabilities": 845412, "total_equity": 556322, "shares_outstanding": 14500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -116152, "capital_expenditure": 0, "free_cash_flow": -116152, "dividends_paid": 398444, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 100963, "ticker_id": 6705, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:34:16.749038+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71031", "ebitda": "125115", "netIncome": "83980", "grossProfit": "558150", "depreciation": "None", "totalRevenue": "679777", "costOfRevenue": "121627", "interestIncome": "None", "incomeBeforeTax": "71027", "interestExpense": "None", "operatingIncome": "27521", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-12953", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "530629", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "73717", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121627", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54084", "sellingGeneralAndAdministrative": "456912", "netIncomeFromContinuingOperations": "83980" }, "balance": { "goodwill": "None", "inventory": "152788", "commonStock": "1200", "currentDebt": "None", "investments": "None", "totalAssets": "1401734", "longTermDebt": "None", "shortTermDebt": "53315", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "378954", "totalLiabilities": "845412", "otherCurrentAssets": "18642", "totalCurrentAssets": "718805", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "475087", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "682929", "currentAccountsPayable": "11171", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "218326", "totalShareholderEquity": "556322", "capitalLeaseObligations": "218326", "otherCurrentLiabilities": "483259", "totalCurrentLiabilities": "680401", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "165011", "cashAndShortTermInvestments": "72288", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "72288", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83980", "profitLoss": "None", "dividendPayout": "398444", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-63942", "operatingCashflow": "-116152", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78135", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "398444", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54084", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 679777, "cost_of_revenue": 121627, "gross_profit": 558150, "research_and_development": 73717, "selling_general_admin": 456912, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71031, "depreciation_amortisation": 54084, "ebitda": 125115, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 71027, "tax_provision": -12953, "effective_tax_rate": null, "net_income": 83980, "net_income_continuing_ops": 83980, "net_income_to_common": 83980, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72288, "short_term_investments": null, "net_receivables": 475087, "inventory": 152788, "other_current_assets": null, "total_current_assets": 718805, "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": 682929, "total_assets": 1401734, "short_term_debt": 53315, "accounts_payable": 11171, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 680401, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 165011, "total_liabilities": 845412, "total_debt": 53315, "preferred_stock": null, "minority_interest": null, "retained_earnings": 378954, "total_equity": 556322, "shares_outstanding": 14500000, "operating_cash_flow": -116152, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 398444, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 78135, "free_cash_flow": -116152, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71031", "ebitda": "125115", "netIncome": "83980", "grossProfit": "558150", "depreciation": "None", "totalRevenue": "679777", "costOfRevenue": "121627", "interestIncome": "None", "incomeBeforeTax": "71027", "interestExpense": "None", "operatingIncome": "27521", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-12953", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "530629", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "73717", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121627", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54084", "sellingGeneralAndAdministrative": "456912", "netIncomeFromContinuingOperations": "83980" }, "balance": { "goodwill": "None", "inventory": "152788", "commonStock": "1200", "currentDebt": "None", "investments": "None", "totalAssets": "1401734", "longTermDebt": "None", "shortTermDebt": "53315", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "378954", "totalLiabilities": "845412", "otherCurrentAssets": "18642", "totalCurrentAssets": "718805", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "475087", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "682929", "currentAccountsPayable": "11171", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "218326", "totalShareholderEquity": "556322", "capitalLeaseObligations": "218326", "otherCurrentLiabilities": "483259", "totalCurrentLiabilities": "680401", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "165011", "cashAndShortTermInvestments": "72288", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "72288", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83980", "profitLoss": "None", "dividendPayout": "398444", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-63942", "operatingCashflow": "-116152", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78135", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "398444", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54084", "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": "2026-06-06T21:34:16.749038+00:00", "is_restated": false, "income_statement": { "revenue": 702776, "cost_of_revenue": 112033, "gross_profit": 590743, "ebit": 203526, "ebitda": 269478, "pretax_income": 203530, "tax_provision": 11068, "net_income": 192462, "net_income_to_common": 192462, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136750, "total_current_assets": 1016026, "total_assets": 1330988, "short_term_debt": 56520, "long_term_debt": null, "total_debt": 56520, "total_liabilities": 376646, "total_equity": 954342, "shares_outstanding": 14500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 80765, "capital_expenditure": 5, "free_cash_flow": 80770, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 100965, "ticker_id": 6705, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:34:16.749038+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "203526", "ebitda": "269478", "netIncome": "192462", "grossProfit": "590743", "depreciation": "None", "totalRevenue": "702776", "costOfRevenue": "112033", "interestIncome": "None", "incomeBeforeTax": "203530", "interestExpense": "None", "operatingIncome": "138086", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "11068", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "452657", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81220", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112033", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65952", "sellingGeneralAndAdministrative": "371437", "netIncomeFromContinuingOperations": "192462" }, "balance": { "goodwill": "None", "inventory": "99434", "commonStock": "1200", "currentDebt": "None", "investments": "None", "totalAssets": "1330988", "longTermDebt": "None", "shortTermDebt": "56520", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "701816", "totalLiabilities": "376646", "otherCurrentAssets": "13010", "totalCurrentAssets": "1016026", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "766832", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "314961", "currentAccountsPayable": "24428", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "297400", "totalShareholderEquity": "954342", "capitalLeaseObligations": "297400", "otherCurrentLiabilities": "54818", "totalCurrentLiabilities": "135766", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "240879", "cashAndShortTermInvestments": "136750", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "136750", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "192462", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "14297", "operatingCashflow": "80765", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72818", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65952", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 702776, "cost_of_revenue": 112033, "gross_profit": 590743, "research_and_development": 81220, "selling_general_admin": 371437, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 203526, "depreciation_amortisation": 65952, "ebitda": 269478, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 203530, "tax_provision": 11068, "effective_tax_rate": null, "net_income": 192462, "net_income_continuing_ops": 192462, "net_income_to_common": 192462, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136750, "short_term_investments": null, "net_receivables": 766832, "inventory": 99434, "other_current_assets": null, "total_current_assets": 1016026, "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": 314961, "total_assets": 1330988, "short_term_debt": 56520, "accounts_payable": 24428, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 135766, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 240879, "total_liabilities": 376646, "total_debt": 56520, "preferred_stock": null, "minority_interest": null, "retained_earnings": 701816, "total_equity": 954342, "shares_outstanding": 14500000, "operating_cash_flow": 80765, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72818, "free_cash_flow": 80770, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "203526", "ebitda": "269478", "netIncome": "192462", "grossProfit": "590743", "depreciation": "None", "totalRevenue": "702776", "costOfRevenue": "112033", "interestIncome": "None", "incomeBeforeTax": "203530", "interestExpense": "None", "operatingIncome": "138086", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "11068", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "452657", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81220", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112033", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65952", "sellingGeneralAndAdministrative": "371437", "netIncomeFromContinuingOperations": "192462" }, "balance": { "goodwill": "None", "inventory": "99434", "commonStock": "1200", "currentDebt": "None", "investments": "None", "totalAssets": "1330988", "longTermDebt": "None", "shortTermDebt": "56520", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "701816", "totalLiabilities": "376646", "otherCurrentAssets": "13010", "totalCurrentAssets": "1016026", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "766832", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "314961", "currentAccountsPayable": "24428", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "297400", "totalShareholderEquity": "954342", "capitalLeaseObligations": "297400", "otherCurrentLiabilities": "54818", "totalCurrentLiabilities": "135766", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "240879", "cashAndShortTermInvestments": "136750", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "136750", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "192462", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "14297", "operatingCashflow": "80765", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72818", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65952", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:34:16.749038+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": 1490129, "total_current_assets": 4088438, "total_assets": 9096296, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 969832, "total_equity": 6122967, "shares_outstanding": 17050000, "goodwill_and_intangibles": 4370040 }, "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": 100953, "ticker_id": 6705, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:34:16.749038+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "1955683", "inventory": "52479", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9096296", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2414357", "reportedCurrency": "USD", "retainedEarnings": "-5620752", "totalLiabilities": "969832", "otherCurrentAssets": "122898", "totalCurrentAssets": "4088438", "currentLongTermDebt": "142998", "longTermInvestments": "None", "shortTermInvestments": "1435901", "currentNetReceivables": "288456", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5007858", "currentAccountsPayable": "66882", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "6122967", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "462817", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "507015", "cashAndShortTermInvestments": "1490129", "commonStockSharesOutstanding": "17050000", "intangibleAssetsExcludingGoodwill": "2414357", "cashAndCashEquivalentsAtCarryingValue": "1490129", "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": 1490129, "short_term_investments": 1435901, "net_receivables": 288456, "inventory": 52479, "other_current_assets": null, "total_current_assets": 4088438, "net_ppe": null, "goodwill": 1955683, "intangible_assets": 2414357, "goodwill_and_intangibles": 4370040, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5007858, "total_assets": 9096296, "short_term_debt": null, "accounts_payable": 66882, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 462817, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 507015, "total_liabilities": 969832, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5620752, "total_equity": 6122967, "shares_outstanding": 17050000, "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": "1955683", "inventory": "52479", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9096296", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2414357", "reportedCurrency": "USD", "retainedEarnings": "-5620752", "totalLiabilities": "969832", "otherCurrentAssets": "122898", "totalCurrentAssets": "4088438", "currentLongTermDebt": "142998", "longTermInvestments": "None", "shortTermInvestments": "1435901", "currentNetReceivables": "288456", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5007858", "currentAccountsPayable": "66882", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "6122967", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "462817", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "507015", "cashAndShortTermInvestments": "1490129", "commonStockSharesOutstanding": "17050000", "intangibleAssetsExcludingGoodwill": "2414357", "cashAndCashEquivalentsAtCarryingValue": "1490129", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:34:16.749038+00:00", "is_restated": false, "income_statement": { "revenue": 67507, "cost_of_revenue": 14159, "gross_profit": 53348, "ebit": -2037495, "ebitda": -2030997, "pretax_income": -2037496, "tax_provision": null, "net_income": -2037496, "net_income_to_common": -2037496, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1809154, "total_current_assets": 4472038, "total_assets": 5114689, "short_term_debt": 139595, "long_term_debt": null, "total_debt": 139595, "total_liabilities": 382595, "total_equity": 4732094, "shares_outstanding": 15008011, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2836279, "capital_expenditure": 2740, "free_cash_flow": -2833539, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 100955, "ticker_id": 6705, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:34:16.749038+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2037495", "ebitda": "-2030997", "netIncome": "-2037496", "grossProfit": "53348", "depreciation": "None", "totalRevenue": "67507", "costOfRevenue": "14159", "interestIncome": "None", "incomeBeforeTax": "-2037496", "interestExpense": "None", "operatingIncome": "-2080555", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2133903", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35557", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14159", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6498", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "126603", "commonStock": "1705", "currentDebt": "None", "investments": "None", "totalAssets": "5114689", "longTermDebt": "None", "shortTermDebt": "139595", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2560347", "totalLiabilities": "382595", "otherCurrentAssets": "950821", "totalCurrentAssets": "4472038", "currentLongTermDebt": "139595", "longTermInvestments": "None", "shortTermInvestments": "1400000", "currentNetReceivables": "185460", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "642650", "currentAccountsPayable": "10609", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "139595", "totalShareholderEquity": "4732094", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "108856", "totalCurrentLiabilities": "382595", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "1809154", "commonStockSharesOutstanding": "15008011", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1809154", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2037496", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "-6871", "operatingCashflow": "-2836279", "capitalExpenditures": "2740", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110995", "cashflowFromInvestment": "-1402738", "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": "6498", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 67507, "cost_of_revenue": 14159, "gross_profit": 53348, "research_and_development": 35557, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2037495, "depreciation_amortisation": 6498, "ebitda": -2030997, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -2037496, "tax_provision": null, "effective_tax_rate": null, "net_income": -2037496, "net_income_continuing_ops": null, "net_income_to_common": -2037496, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1809154, "short_term_investments": 1400000, "net_receivables": 185460, "inventory": 126603, "other_current_assets": null, "total_current_assets": 4472038, "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": 642650, "total_assets": 5114689, "short_term_debt": 139595, "accounts_payable": 10609, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 382595, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 382595, "total_debt": 139595, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2560347, "total_equity": 4732094, "shares_outstanding": 15008011, "operating_cash_flow": -2836279, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2740, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1402738, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -110995, "free_cash_flow": -2833539, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2037495", "ebitda": "-2030997", "netIncome": "-2037496", "grossProfit": "53348", "depreciation": "None", "totalRevenue": "67507", "costOfRevenue": "14159", "interestIncome": "None", "incomeBeforeTax": "-2037496", "interestExpense": "None", "operatingIncome": "-2080555", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2133903", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35557", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14159", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6498", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "126603", "commonStock": "1705", "currentDebt": "None", "investments": "None", "totalAssets": "5114689", "longTermDebt": "None", "shortTermDebt": "139595", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2560347", "totalLiabilities": "382595", "otherCurrentAssets": "950821", "totalCurrentAssets": "4472038", "currentLongTermDebt": "139595", "longTermInvestments": "None", "shortTermInvestments": "1400000", "currentNetReceivables": "185460", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "642650", "currentAccountsPayable": "10609", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "139595", "totalShareholderEquity": "4732094", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "108856", "totalCurrentLiabilities": "382595", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "1809154", "commonStockSharesOutstanding": "15008011", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1809154", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2037496", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "-6871", "operatingCashflow": "-2836279", "capitalExpenditures": "2740", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110995", "cashflowFromInvestment": "-1402738", "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": "6498", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:34:16.749038+00:00", "is_restated": false, "income_statement": { "revenue": 237708, "cost_of_revenue": 38164, "gross_profit": 199544, "ebit": -455988, "ebitda": -335128, "pretax_income": -335128, "tax_provision": 40328, "net_income": -375456, "net_income_to_common": -375456, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6159823, "total_current_assets": 6677660, "total_assets": 6723254, "short_term_debt": 247969, "long_term_debt": null, "total_debt": 247969, "total_liabilities": 538551, "total_equity": 6184703, "shares_outstanding": 14250000, "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": 100956, "ticker_id": 6705, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:34:16.749038+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-335128", "netIncome": "-375456", "grossProfit": "199544", "depreciation": "None", "totalRevenue": "237708", "costOfRevenue": "38164", "interestIncome": "None", "incomeBeforeTax": "-335128", "interestExpense": "None", "operatingIncome": "-455988", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "40328", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "655532", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47386", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38164", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "0", "inventory": "117422", "commonStock": "1425", "currentDebt": "None", "investments": "None", "totalAssets": "6723254", "longTermDebt": "None", "shortTermDebt": "247969", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-522850", "totalLiabilities": "538551", "otherCurrentAssets": "42353", "totalCurrentAssets": "6677660", "currentLongTermDebt": "247969", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "358062", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45593", "currentAccountsPayable": "10412", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "247969", "totalShareholderEquity": "6184703", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "158931", "totalCurrentLiabilities": "538551", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "6159823", "commonStockSharesOutstanding": "14250000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6159823", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": 237708, "cost_of_revenue": 38164, "gross_profit": 199544, "research_and_development": 47386, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -455988, "depreciation_amortisation": null, "ebitda": -335128, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -335128, "tax_provision": 40328, "effective_tax_rate": null, "net_income": -375456, "net_income_continuing_ops": null, "net_income_to_common": -375456, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6159823, "short_term_investments": 0, "net_receivables": 358062, "inventory": 117422, "other_current_assets": null, "total_current_assets": 6677660, "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": 45593, "total_assets": 6723254, "short_term_debt": 247969, "accounts_payable": 10412, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 538551, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 538551, "total_debt": 247969, "preferred_stock": null, "minority_interest": null, "retained_earnings": -522850, "total_equity": 6184703, "shares_outstanding": 14250000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-335128", "netIncome": "-375456", "grossProfit": "199544", "depreciation": "None", "totalRevenue": "237708", "costOfRevenue": "38164", "interestIncome": "None", "incomeBeforeTax": "-335128", "interestExpense": "None", "operatingIncome": "-455988", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "40328", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "655532", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47386", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38164", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "0", "inventory": "117422", "commonStock": "1425", "currentDebt": "None", "investments": "None", "totalAssets": "6723254", "longTermDebt": "None", "shortTermDebt": "247969", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-522850", "totalLiabilities": "538551", "otherCurrentAssets": "42353", "totalCurrentAssets": "6677660", "currentLongTermDebt": "247969", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "358062", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45593", "currentAccountsPayable": "10412", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "247969", "totalShareholderEquity": "6184703", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "158931", "totalCurrentLiabilities": "538551", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "6159823", "commonStockSharesOutstanding": "14250000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6159823", "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": "2026-06-06T21:34:16.749038+00:00", "is_restated": false, "income_statement": { "revenue": 210488, "cost_of_revenue": 28877, "gross_profit": 181611, "ebit": -314278, "ebitda": -303628, "pretax_income": -303631, "tax_provision": -18499, "net_income": -285132, "net_income_to_common": -285132, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27206, "total_current_assets": 290885, "total_assets": 1361658, "short_term_debt": 303515, "long_term_debt": null, "total_debt": 303515, "total_liabilities": 1345485, "total_equity": 16173, "shares_outstanding": 14500000, "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": 100958, "ticker_id": 6705, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:34:16.749038+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-303628", "netIncome": "-285132", "grossProfit": "181611", "depreciation": "None", "totalRevenue": "210488", "costOfRevenue": "28877", "interestIncome": "None", "incomeBeforeTax": "-303631", "interestExpense": "None", "operatingIncome": "-314278", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-18499", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "495889", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45938", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28877", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "39718", "commonStock": "1200", "currentDebt": "None", "investments": "None", "totalAssets": "1361658", "longTermDebt": "None", "shortTermDebt": "303515", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-147395", "totalLiabilities": "1345485", "otherCurrentAssets": "31828", "totalCurrentAssets": "290885", "currentLongTermDebt": "249064", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "192133", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1070773", "currentAccountsPayable": "11641", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "377647", "totalShareholderEquity": "16173", "capitalLeaseObligations": "128583", "otherCurrentLiabilities": "864867", "totalCurrentLiabilities": "1271353", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "74132", "cashAndShortTermInvestments": "27206", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "27206", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": 210488, "cost_of_revenue": 28877, "gross_profit": 181611, "research_and_development": 45938, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -314278, "depreciation_amortisation": null, "ebitda": -303628, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -303631, "tax_provision": -18499, "effective_tax_rate": null, "net_income": -285132, "net_income_continuing_ops": null, "net_income_to_common": -285132, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27206, "short_term_investments": null, "net_receivables": 192133, "inventory": 39718, "other_current_assets": null, "total_current_assets": 290885, "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": 1070773, "total_assets": 1361658, "short_term_debt": 303515, "accounts_payable": 11641, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1271353, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 74132, "total_liabilities": 1345485, "total_debt": 303515, "preferred_stock": null, "minority_interest": null, "retained_earnings": -147395, "total_equity": 16173, "shares_outstanding": 14500000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-303628", "netIncome": "-285132", "grossProfit": "181611", "depreciation": "None", "totalRevenue": "210488", "costOfRevenue": "28877", "interestIncome": "None", "incomeBeforeTax": "-303631", "interestExpense": "None", "operatingIncome": "-314278", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-18499", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "495889", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45938", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28877", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "39718", "commonStock": "1200", "currentDebt": "None", "investments": "None", "totalAssets": "1361658", "longTermDebt": "None", "shortTermDebt": "303515", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-147395", "totalLiabilities": "1345485", "otherCurrentAssets": "31828", "totalCurrentAssets": "290885", "currentLongTermDebt": "249064", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "192133", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1070773", "currentAccountsPayable": "11641", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "377647", "totalShareholderEquity": "16173", "capitalLeaseObligations": "128583", "otherCurrentLiabilities": "864867", "totalCurrentLiabilities": "1271353", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "74132", "cashAndShortTermInvestments": "27206", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "27206", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:34:16.749038+00:00", "is_restated": false, "income_statement": { "revenue": 361803, "cost_of_revenue": 90046, "gross_profit": 271757, "ebit": -174092, "ebitda": -144833, "pretax_income": -174089, "tax_provision": -16471, "net_income": -157618, "net_income_to_common": -157618, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227450, "total_current_assets": 532468, "total_assets": 1624442, "short_term_debt": 50825, "long_term_debt": null, "total_debt": 50825, "total_liabilities": 1318170, "total_equity": 306272, "shares_outstanding": 14500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -32743, "capital_expenditure": 3, "free_cash_flow": -32740, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 100959, "ticker_id": 6705, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:34:16.749038+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-174092", "ebitda": "-144833", "netIncome": "-157618", "grossProfit": "271757", "depreciation": "None", "totalRevenue": "361803", "costOfRevenue": "90046", "interestIncome": "None", "incomeBeforeTax": "-174089", "interestExpense": "None", "operatingIncome": "-212322", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-16471", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "484079", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46397", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90046", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29259", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "52263", "commonStock": "1200", "currentDebt": "None", "investments": "None", "totalAssets": "1624442", "longTermDebt": "None", "shortTermDebt": "50825", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "137737", "totalLiabilities": "1318170", "otherCurrentAssets": "18295", "totalCurrentAssets": "532468", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "234460", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1091974", "currentAccountsPayable": "18000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "155818", "totalShareholderEquity": "306272", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1107878", "totalCurrentLiabilities": "1205371", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "112799", "cashAndShortTermInvestments": "227450", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "227450", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-157618", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "33942", "operatingCashflow": "-32743", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "227311", "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": "29259", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 361803, "cost_of_revenue": 90046, "gross_profit": 271757, "research_and_development": 46397, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -174092, "depreciation_amortisation": 29259, "ebitda": -144833, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -174089, "tax_provision": -16471, "effective_tax_rate": null, "net_income": -157618, "net_income_continuing_ops": null, "net_income_to_common": -157618, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 227450, "short_term_investments": null, "net_receivables": 234460, "inventory": 52263, "other_current_assets": null, "total_current_assets": 532468, "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": 1091974, "total_assets": 1624442, "short_term_debt": 50825, "accounts_payable": 18000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1205371, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 112799, "total_liabilities": 1318170, "total_debt": 50825, "preferred_stock": null, "minority_interest": null, "retained_earnings": 137737, "total_equity": 306272, "shares_outstanding": 14500000, "operating_cash_flow": -32743, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "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": 227311, "free_cash_flow": -32740, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-174092", "ebitda": "-144833", "netIncome": "-157618", "grossProfit": "271757", "depreciation": "None", "totalRevenue": "361803", "costOfRevenue": "90046", "interestIncome": "None", "incomeBeforeTax": "-174089", "interestExpense": "None", "operatingIncome": "-212322", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-16471", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "484079", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46397", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90046", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29259", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "52263", "commonStock": "1200", "currentDebt": "None", "investments": "None", "totalAssets": "1624442", "longTermDebt": "None", "shortTermDebt": "50825", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "137737", "totalLiabilities": "1318170", "otherCurrentAssets": "18295", "totalCurrentAssets": "532468", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "234460", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1091974", "currentAccountsPayable": "18000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "155818", "totalShareholderEquity": "306272", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1107878", "totalCurrentLiabilities": "1205371", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "112799", "cashAndShortTermInvestments": "227450", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "227450", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-157618", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "33942", "operatingCashflow": "-32743", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "227311", "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": "29259", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:34:16.749038+00:00", "is_restated": false, "income_statement": { "revenue": 266788, "cost_of_revenue": 67717, "gross_profit": 199071, "ebit": -86418, "ebitda": -52543, "pretax_income": -86419, "tax_provision": -2820, "net_income": -83599, "net_income_to_common": -83599, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33494, "total_current_assets": 518703, "total_assets": 1449009, "short_term_debt": 54617, "long_term_debt": null, "total_debt": 54617, "total_liabilities": 994558, "total_equity": 454451, "shares_outstanding": 14500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -30893, "capital_expenditure": 3, "free_cash_flow": -30890, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 100961, "ticker_id": 6705, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:34:16.749038+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-86418", "ebitda": "-52543", "netIncome": "-83599", "grossProfit": "199071", "depreciation": "None", "totalRevenue": "266788", "costOfRevenue": "67717", "interestIncome": "None", "incomeBeforeTax": "-86419", "interestExpense": "None", "operatingIncome": "-94358", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-2820", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "293429", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38077", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67717", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33875", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "116049", "commonStock": "1200", "currentDebt": "None", "investments": "None", "totalAssets": "1449009", "longTermDebt": "None", "shortTermDebt": "54617", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "295355", "totalLiabilities": "994558", "otherCurrentAssets": "17117", "totalCurrentAssets": "518703", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "352043", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "930306", "currentAccountsPayable": "15800", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "184648", "totalShareholderEquity": "454451", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "727747", "totalCurrentLiabilities": "864527", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "130031", "cashAndShortTermInvestments": "33494", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33494", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83599", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "-443", "operatingCashflow": "-30893", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6719", "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": "33875", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 266788, "cost_of_revenue": 67717, "gross_profit": 199071, "research_and_development": 38077, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -86418, "depreciation_amortisation": 33875, "ebitda": -52543, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -86419, "tax_provision": -2820, "effective_tax_rate": null, "net_income": -83599, "net_income_continuing_ops": null, "net_income_to_common": -83599, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33494, "short_term_investments": null, "net_receivables": 352043, "inventory": 116049, "other_current_assets": null, "total_current_assets": 518703, "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": 930306, "total_assets": 1449009, "short_term_debt": 54617, "accounts_payable": 15800, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 864527, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 130031, "total_liabilities": 994558, "total_debt": 54617, "preferred_stock": null, "minority_interest": null, "retained_earnings": 295355, "total_equity": 454451, "shares_outstanding": 14500000, "operating_cash_flow": -30893, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "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": -6719, "free_cash_flow": -30890, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-86418", "ebitda": "-52543", "netIncome": "-83599", "grossProfit": "199071", "depreciation": "None", "totalRevenue": "266788", "costOfRevenue": "67717", "interestIncome": "None", "incomeBeforeTax": "-86419", "interestExpense": "None", "operatingIncome": "-94358", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-2820", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "293429", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38077", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67717", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33875", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "116049", "commonStock": "1200", "currentDebt": "None", "investments": "None", "totalAssets": "1449009", "longTermDebt": "None", "shortTermDebt": "54617", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "295355", "totalLiabilities": "994558", "otherCurrentAssets": "17117", "totalCurrentAssets": "518703", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "352043", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "930306", "currentAccountsPayable": "15800", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "184648", "totalShareholderEquity": "454451", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "727747", "totalCurrentLiabilities": "864527", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "130031", "cashAndShortTermInvestments": "33494", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33494", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83599", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "-443", "operatingCashflow": "-30893", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6719", "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": "33875", "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": "2026-06-06T21:34:16.749038+00:00", "is_restated": false, "income_statement": { "revenue": 292516, "cost_of_revenue": 69231, "gross_profit": 223285, "ebit": -2610, "ebitda": 20806, "pretax_income": -2605, "tax_provision": -14995, "net_income": 12390, "net_income_to_common": 12390, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72288, "total_current_assets": 718805, "total_assets": 1401734, "short_term_debt": 53315, "long_term_debt": null, "total_debt": 53315, "total_liabilities": 845412, "total_equity": 556322, "shares_outstanding": 14500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 43976, "capital_expenditure": 3, "free_cash_flow": 43979, "dividends_paid": 398444, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 100962, "ticker_id": 6705, "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:34:16.749038+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2610", "ebitda": "20806", "netIncome": "12390", "grossProfit": "223285", "depreciation": "None", "totalRevenue": "292516", "costOfRevenue": "69231", "interestIncome": "None", "incomeBeforeTax": "-2605", "interestExpense": "None", "operatingIncome": "-34119", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-14995", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "257404", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47649", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69231", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23416", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "152788", "commonStock": "1200", "currentDebt": "None", "investments": "None", "totalAssets": "1401734", "longTermDebt": "None", "shortTermDebt": "53315", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "378954", "totalLiabilities": "845412", "otherCurrentAssets": "18642", "totalCurrentAssets": "718805", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "475087", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "682929", "currentAccountsPayable": "11171", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "218326", "totalShareholderEquity": "556322", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "483259", "totalCurrentLiabilities": "680401", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "165011", "cashAndShortTermInvestments": "72288", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "72288", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12390", "profitLoss": "None", "dividendPayout": "398444", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "None", "changeInInventory": "-52008", "operatingCashflow": "43976", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16324", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "398444", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23416", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 292516, "cost_of_revenue": 69231, "gross_profit": 223285, "research_and_development": 47649, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2610, "depreciation_amortisation": 23416, "ebitda": 20806, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -2605, "tax_provision": -14995, "effective_tax_rate": null, "net_income": 12390, "net_income_continuing_ops": null, "net_income_to_common": 12390, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72288, "short_term_investments": null, "net_receivables": 475087, "inventory": 152788, "other_current_assets": null, "total_current_assets": 718805, "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": 682929, "total_assets": 1401734, "short_term_debt": 53315, "accounts_payable": 11171, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 680401, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 165011, "total_liabilities": 845412, "total_debt": 53315, "preferred_stock": null, "minority_interest": null, "retained_earnings": 378954, "total_equity": 556322, "shares_outstanding": 14500000, "operating_cash_flow": 43976, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 398444, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16324, "free_cash_flow": 43979, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2610", "ebitda": "20806", "netIncome": "12390", "grossProfit": "223285", "depreciation": "None", "totalRevenue": "292516", "costOfRevenue": "69231", "interestIncome": "None", "incomeBeforeTax": "-2605", "interestExpense": "None", "operatingIncome": "-34119", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-14995", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "257404", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47649", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69231", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23416", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "152788", "commonStock": "1200", "currentDebt": "None", "investments": "None", "totalAssets": "1401734", "longTermDebt": "None", "shortTermDebt": "53315", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "378954", "totalLiabilities": "845412", "otherCurrentAssets": "18642", "totalCurrentAssets": "718805", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "475087", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "682929", "currentAccountsPayable": "11171", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "218326", "totalShareholderEquity": "556322", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "483259", "totalCurrentLiabilities": "680401", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "165011", "cashAndShortTermInvestments": "72288", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "72288", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12390", "profitLoss": "None", "dividendPayout": "398444", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "None", "changeInInventory": "-52008", "operatingCashflow": "43976", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16324", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "398444", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23416", "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": "2026-06-06T21:34:16.749038+00:00", "is_restated": false, "income_statement": { "revenue": 387261, "cost_of_revenue": 52396, "gross_profit": 334865, "ebit": 73630, "ebitda": 104298, "pretax_income": 73632, "tax_provision": 2042, "net_income": 71590, "net_income_to_common": 71590, "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": 14500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -160129, "capital_expenditure": 0, "free_cash_flow": -160129, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 100964, "ticker_id": 6705, "period_end_date": "2022-06-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:34:16.749038+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73630", "ebitda": "104298", "netIncome": "71590", "grossProfit": "334865", "depreciation": "None", "totalRevenue": "387261", "costOfRevenue": "52396", "interestIncome": "None", "incomeBeforeTax": "73632", "interestExpense": "None", "operatingIncome": "61640", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "2042", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "273225", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26068", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52396", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30668", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71590", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "None", "changeInInventory": "-11934", "operatingCashflow": "-160129", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61811", "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": "30668", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 387261, "cost_of_revenue": 52396, "gross_profit": 334865, "research_and_development": 26068, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73630, "depreciation_amortisation": 30668, "ebitda": 104298, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 73632, "tax_provision": 2042, "effective_tax_rate": null, "net_income": 71590, "net_income_continuing_ops": null, "net_income_to_common": 71590, "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": 14500000, "operating_cash_flow": -160129, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 61811, "free_cash_flow": -160129, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73630", "ebitda": "104298", "netIncome": "71590", "grossProfit": "334865", "depreciation": "None", "totalRevenue": "387261", "costOfRevenue": "52396", "interestIncome": "None", "incomeBeforeTax": "73632", "interestExpense": "None", "operatingIncome": "61640", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "2042", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "273225", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26068", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52396", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30668", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71590", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "None", "changeInInventory": "-11934", "operatingCashflow": "-160129", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61811", "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": "30668", "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": 5, "quarterly_financial_periods": 8, "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" ] } } }