{ "ticker": { "uuid": "7f7e118f-fe46-476c-a9f9-22eeeda620db", "symbol": "MEHA", "name": "Functional Brands, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/7f7e118f-fe46-476c-a9f9-22eeeda620db/", "api_url": "https://sharemaestro.com/factors/api/tickers/7f7e118f-fe46-476c-a9f9-22eeeda620db/" }, "ticker_metadata": { "id": 7101, "uuid": "7f7e118f-fe46-476c-a9f9-22eeeda620db", "symbol": "MEHA", "name": "Functional Brands, Inc. Common Stock", "asset_type": "equity", "market_cap": 3422900, "stock_exchange_id": 2, "industry": "Packaged Foods", "sector": "Consumer Defensive", "description": "Functional Brands, Inc. (ticker: MEHA) is an innovative player in the consumer packaged goods sector, dedicated to developing functional food and beverage products that address the increasing demand for health-conscious solutions. With a strong emphasis on research and development, the company is poised to capitalize on shifting consumer preferences towards sustainable and health-oriented offerings. As the wellness industry matures, Functional Brands is strategically positioned for robust growth, presenting a compelling investment opportunity for institutional investors looking to enhance their portfolios with impactful brands in the evolving health and wellness market.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "7f7e118f-fe46-476c-a9f9-22eeeda620db", "symbol": "MEHA", "name": "Functional Brands, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/7f7e118f-fe46-476c-a9f9-22eeeda620db/", "api_url": "https://sharemaestro.com/factors/api/tickers/7f7e118f-fe46-476c-a9f9-22eeeda620db/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.45, "value": 0.46, "quality": 0.46, "momentum": 0.46, "coverage": 0.697, "confidence": 0.697, "delta": null }, "headline_factors": { "price": 0.07, "market_cap": 6120189.91, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0129, "roe": 1.3535, "piotroski_f_score": 3, "momentum_12_1": null, "volatility_252d": 0.9432 }, "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": 0.6429, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:50.217181+00:00", "batch_id": "" }, "size": { "price_close": 0.0719, "market_cap": 6120189.9059, "market_cap_usd": 6120189.9059, "enterprise_value": 6683239.9059, "shares_outstanding": 85120861, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.918, "pcf_ratio": null, "pfcf_ratio": -3.2841, "ev_ebitda": null, "ev_ebit": -3.2619, "ev_sales": 1.0025, "ev_fcf": -3.5862, "earnings_yield": null, "fcf_yield": -0.2788, "price_to_sales": 0.918, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.9975 }, "yield": { "dividend_yield": 0.0129, "buyback_yield": 0, "shareholder_yield": 0.0129, "debt_paydown_yield": null, "total_yield": 0.0129 }, "quality": { "gross_margin": 0.5367, "operating_margin": -0.3073, "net_margin": -0.9158, "ebitda_margin": -0.2926, "fcf_margin": -0.2795, "roe": 1.3535, "roa": -0.8464, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.9241, "cash_conversion": 0.3052, "accruals_ratio": -0.5868, "sbc_to_revenue": 0.062, "piotroski_f_score": 3, "altman_z_score": -2.3333, "earnings_stability_5y": 2.9186, "revenue_stability_5y": 0.0399, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.496, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -2.5993, "net_debt_to_ebitda": -0.2887, "debt_to_assets": 0.2275, "interest_coverage": -6.1508, "current_ratio": 1.1972, "quick_ratio": 0.6363, "net_debt": 563050, "local_beta": -0.0001, "volatility_252d": 0.9432, "volatility_60d": 1.0245, "max_drawdown_12m": -0.8288, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.0361, "revenue_growth_3y_cagr": -0.0212, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -10.3926, "book_value_growth_1y": null, "revenue_growth": 0.0361, "earnings_growth": null }, "momentum": { "price_return_1m": -0.244, "price_return_3m": -0.6236, "price_return_6m": -0.8141, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.8141, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.8288, "distance_from_52w_low": 0, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 6666750, "gross_profit_ttm": 3578330, "ebit_ttm": -2048888, "ebitda_ttm": -1950375, "net_income_ttm": -6105533, "eps_diluted_ttm": -0.0717, "operating_cash_flow_ttm": -1872097, "capital_expenditure_ttm": 8513, "fcf_ttm": -1863584, "dividends_paid_ttm": 78873, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 333108, "cash_and_equivalents": 1077967, "total_current_assets": 3397323, "total_current_liabilities": 2837840, "net_ppe": null, "total_assets": 7213952, "total_debt": 1641017, "total_equity": -4510764, "net_working_capital": -78478, "book_value_per_share": -0.053, "retained_earnings": -14049164, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6714782, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 54, "quality_composite": 54, "momentum_composite": 54, "growth_composite": 54, "yield_composite": 54, "svqf_composite": 58, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 55, "quality_value_composite": 0.46, "os_score": 0.45, "value_percentile": 0.46, "quality_percentile": 0.46, "momentum_percentile": 0.46, "factor_coverage": 0.697, "signal_confidence": 0.697, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "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": 1226, "ticker_id": 7101, "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": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:50.217181+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.0719, "market_cap": 6120189.9059, "market_cap_usd": 6120189.9059, "enterprise_value": 6683239.9059, "shares_outstanding": 85120861, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.91801701, "pcf_ratio": null, "pfcf_ratio": -3.28409661, "ev_ebitda": null, "ev_ebit": -3.2618864, "ev_sales": 1.00247345, "ev_fcf": -3.58622949, "earnings_yield": null, "fcf_yield": -0.2788444, "dividend_yield": 0.01288735, "buyback_yield": 0, "shareholder_yield": 0.01288735, "debt_paydown_yield": null, "total_yield": 0.01288735, "gross_margin": 0.53674279, "operating_margin": -0.30732936, "net_margin": -0.9158185, "ebitda_margin": -0.29255259, "fcf_margin": -0.27953411, "roe": 1.35354743, "roa": -0.84635065, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.92414671, "cash_conversion": 0.30522872, "accruals_ratio": -0.58684006, "sbc_to_revenue": 0.06201687, "debt_to_equity": -2.59927498, "net_debt_to_ebitda": -0.28868807, "debt_to_assets": 0.22747823, "interest_coverage": -6.15082196, "current_ratio": 1.197151, "quick_ratio": 0.63632023, "net_debt": 563050, "revenue_growth_1y": 0.03614054, "revenue_growth_3y_cagr": -0.02123564, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -10.39263844, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": -2.3333482, "earnings_stability_5y": 2.91857, "revenue_stability_5y": 0.039932, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.24395373, "price_return_3m": -0.62356021, "price_return_6m": -0.81406775, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.82880952, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": -0.0001, "volatility_252d": 0.943203, "volatility_60d": 1.024506, "max_drawdown_12m": -0.82880952, "revenue_ttm": 6666750, "gross_profit_ttm": 3578330, "ebit_ttm": -2048888, "ebitda_ttm": -1950375, "net_income_ttm": -6105533, "eps_diluted_ttm": -0.07172781, "operating_cash_flow_ttm": -1872097, "capital_expenditure_ttm": 8513, "fcf_ttm": -1863584, "dividends_paid_ttm": 78873, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 333108, "cash_and_equivalents": 1077967, "total_current_assets": 3397323, "total_current_liabilities": 2837840, "net_ppe": null, "total_assets": 7213952, "total_debt": 1641017, "total_equity": -4510764, "net_working_capital": -78478, "book_value_per_share": -0.05299246, "retained_earnings": -14049164, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6714782, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Defensive", "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": 54, "quality_composite": 54, "momentum_composite": 54, "growth_composite": 54, "yield_composite": 54, "svqf_composite": 58, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.697, "signal_confidence": 0.697, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "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": 0.07, "os": 0.45, "value": 0.46, "quality": 0.46, "momentum": 0.46, "confidence": 0.697, "coverage": 0.697, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0129, "roe": 1.3535, "momentum_12_1": null, "complete_fields": { "id": 1226, "ticker_id": 7101, "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": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:50.217181+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.0719, "market_cap": 6120189.9059, "market_cap_usd": 6120189.9059, "enterprise_value": 6683239.9059, "shares_outstanding": 85120861, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.91801701, "pcf_ratio": null, "pfcf_ratio": -3.28409661, "ev_ebitda": null, "ev_ebit": -3.2618864, "ev_sales": 1.00247345, "ev_fcf": -3.58622949, "earnings_yield": null, "fcf_yield": -0.2788444, "dividend_yield": 0.01288735, "buyback_yield": 0, "shareholder_yield": 0.01288735, "debt_paydown_yield": null, "total_yield": 0.01288735, "gross_margin": 0.53674279, "operating_margin": -0.30732936, "net_margin": -0.9158185, "ebitda_margin": -0.29255259, "fcf_margin": -0.27953411, "roe": 1.35354743, "roa": -0.84635065, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.92414671, "cash_conversion": 0.30522872, "accruals_ratio": -0.58684006, "sbc_to_revenue": 0.06201687, "debt_to_equity": -2.59927498, "net_debt_to_ebitda": -0.28868807, "debt_to_assets": 0.22747823, "interest_coverage": -6.15082196, "current_ratio": 1.197151, "quick_ratio": 0.63632023, "net_debt": 563050, "revenue_growth_1y": 0.03614054, "revenue_growth_3y_cagr": -0.02123564, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -10.39263844, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": -2.3333482, "earnings_stability_5y": 2.91857, "revenue_stability_5y": 0.039932, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.24395373, "price_return_3m": -0.62356021, "price_return_6m": -0.81406775, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.82880952, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": -0.0001, "volatility_252d": 0.943203, "volatility_60d": 1.024506, "max_drawdown_12m": -0.82880952, "revenue_ttm": 6666750, "gross_profit_ttm": 3578330, "ebit_ttm": -2048888, "ebitda_ttm": -1950375, "net_income_ttm": -6105533, "eps_diluted_ttm": -0.07172781, "operating_cash_flow_ttm": -1872097, "capital_expenditure_ttm": 8513, "fcf_ttm": -1863584, "dividends_paid_ttm": 78873, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 333108, "cash_and_equivalents": 1077967, "total_current_assets": 3397323, "total_current_liabilities": 2837840, "net_ppe": null, "total_assets": 7213952, "total_debt": 1641017, "total_equity": -4510764, "net_working_capital": -78478, "book_value_per_share": -0.05299246, "retained_earnings": -14049164, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6714782, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Defensive", "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": 54, "quality_composite": 54, "momentum_composite": 54, "growth_composite": 54, "yield_composite": 54, "svqf_composite": 58, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.697, "signal_confidence": 0.697, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "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": "2026-06-06T22:02:06.541700+00:00", "is_restated": false, "income_statement": { "revenue": 6611484, "cost_of_revenue": 3127518, "gross_profit": 3483966, "ebit": -1398572, "ebitda": -1398572, "pretax_income": 758478, "tax_provision": null, "net_income": 758478, "net_income_to_common": 758478, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2726696, "total_current_assets": 5187680, "total_assets": 9108302, "short_term_debt": 441023, "long_term_debt": 381382, "total_debt": 822405, "total_liabilities": 7566971, "total_equity": 1541331, "shares_outstanding": 85120861, "goodwill_and_intangibles": 2215550 }, "cash_flow": { "operating_cash_flow": -1271544, "capital_expenditure": 8513, "free_cash_flow": -1263031, "dividends_paid": 78873, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119027, "ticker_id": 7101, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:06.541700+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-1398572", "netIncome": "758478", "grossProfit": "3483966", "depreciation": "None", "totalRevenue": "6611484", "costOfRevenue": "3127518", "interestIncome": "74696", "incomeBeforeTax": "758478", "interestExpense": "402398", "operatingIncome": "-1398572", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-327702", "nonInterestIncome": "None", "operatingExpenses": "4882538", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3127518", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "4250124", "netIncomeFromContinuingOperations": "758478" }, "balance": { "goodwill": "818139", "inventory": "1549511", "commonStock": "187", "currentDebt": "None", "investments": "None", "totalAssets": "9108302", "longTermDebt": "381382", "shortTermDebt": "441023", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1397411", "reportedCurrency": "USD", "retainedEarnings": "-6981325", "totalLiabilities": "7566971", "otherCurrentAssets": "392999", "totalCurrentAssets": "5187680", "currentLongTermDebt": "475996", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "518474", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3920622", "currentAccountsPayable": "668220", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1876528", "totalShareholderEquity": "1541331", "capitalLeaseObligations": "1806777", "otherCurrentLiabilities": "5309061", "totalCurrentLiabilities": "5750084", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1816887", "cashAndShortTermInvestments": "2726696", "commonStockSharesOutstanding": "85120861", "intangibleAssetsExcludingGoodwill": "1397411", "cashAndCashEquivalentsAtCarryingValue": "2726696", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "758478", "profitLoss": "None", "dividendPayout": "78873", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "53855", "operatingCashflow": "-1271544", "capitalExpenditures": "8513", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3795111", "cashflowFromInvestment": "-8513", "stockBasedCompensation": "543068", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78873", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-180330", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "353097", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6611484, "cost_of_revenue": 3127518, "gross_profit": 3483966, "research_and_development": null, "selling_general_admin": 4250124, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1398572, "depreciation_amortisation": null, "ebitda": -1398572, "interest_expense": 402398, "interest_income": null, "other_non_operating": null, "pretax_income": 758478, "tax_provision": null, "effective_tax_rate": null, "net_income": 758478, "net_income_continuing_ops": 758478, "net_income_to_common": 758478, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2726696, "short_term_investments": null, "net_receivables": 518474, "inventory": 1549511, "other_current_assets": null, "total_current_assets": 5187680, "net_ppe": null, "goodwill": 818139, "intangible_assets": 1397411, "goodwill_and_intangibles": 2215550, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3920622, "total_assets": 9108302, "short_term_debt": 441023, "accounts_payable": 668220, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5750084, "long_term_debt": 381382, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1816887, "total_liabilities": 7566971, "total_debt": 822405, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6981325, "total_equity": 1541331, "shares_outstanding": 85120861, "operating_cash_flow": -1271544, "stock_based_compensation": 543068, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8513, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8513, "dividends_paid": 78873, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3795111, "free_cash_flow": -1263031, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-1398572", "netIncome": "758478", "grossProfit": "3483966", "depreciation": "None", "totalRevenue": "6611484", "costOfRevenue": "3127518", "interestIncome": "74696", "incomeBeforeTax": "758478", "interestExpense": "402398", "operatingIncome": "-1398572", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-327702", "nonInterestIncome": "None", "operatingExpenses": "4882538", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3127518", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "4250124", "netIncomeFromContinuingOperations": "758478" }, "balance": { "goodwill": "818139", "inventory": "1549511", "commonStock": "187", "currentDebt": "None", "investments": "None", "totalAssets": "9108302", "longTermDebt": "381382", "shortTermDebt": "441023", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1397411", "reportedCurrency": "USD", "retainedEarnings": "-6981325", "totalLiabilities": "7566971", "otherCurrentAssets": "392999", "totalCurrentAssets": "5187680", "currentLongTermDebt": "475996", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "518474", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3920622", "currentAccountsPayable": "668220", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1876528", "totalShareholderEquity": "1541331", "capitalLeaseObligations": "1806777", "otherCurrentLiabilities": "5309061", "totalCurrentLiabilities": "5750084", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1816887", "cashAndShortTermInvestments": "2726696", "commonStockSharesOutstanding": "85120861", "intangibleAssetsExcludingGoodwill": "1397411", "cashAndCashEquivalentsAtCarryingValue": "2726696", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "758478", "profitLoss": "None", "dividendPayout": "78873", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "53855", "operatingCashflow": "-1271544", "capitalExpenditures": "8513", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3795111", "cashflowFromInvestment": "-8513", "stockBasedCompensation": "543068", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78873", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-180330", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "353097", "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": "2026-06-06T22:02:06.541700+00:00", "is_restated": false, "income_statement": { "revenue": 6566455, "cost_of_revenue": 2959609, "gross_profit": 3606846, "ebit": -227520, "ebitda": 173916, "pretax_income": -559356, "tax_provision": null, "net_income": -559356, "net_income_to_common": -559356, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211642, "total_current_assets": 2858324, "total_assets": 7169660, "short_term_debt": null, "long_term_debt": 240468, "total_debt": 240468, "total_liabilities": 7288237, "total_equity": -118577, "shares_outstanding": 6694880, "goodwill_and_intangibles": 2261680 }, "cash_flow": { "operating_cash_flow": 1990, "capital_expenditure": 1881, "free_cash_flow": 3871, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119032, "ticker_id": 7101, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:06.541700+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-227520", "ebitda": "173916", "netIncome": "-559356", "grossProfit": "3606846", "depreciation": "None", "totalRevenue": "6566455", "costOfRevenue": "2959609", "interestIncome": "1572", "incomeBeforeTax": "-559356", "interestExpense": "331836", "operatingIncome": "-229092", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-330264", "nonInterestIncome": "None", "operatingExpenses": "3835938", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2959609", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "401436", "sellingGeneralAndAdministrative": "3259623", "netIncomeFromContinuingOperations": "-559356" }, "balance": { "goodwill": "818139", "inventory": "1709458", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7169660", "longTermDebt": "240468", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1443541", "reportedCurrency": "USD", "retainedEarnings": "-7660930", "totalLiabilities": "7288237", "otherCurrentAssets": "107", "totalCurrentAssets": "2858324", "currentLongTermDebt": "577874", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "303471", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4311336", "currentAccountsPayable": "1103359", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-118577", "capitalLeaseObligations": "2136032", "otherCurrentLiabilities": "33910", "totalCurrentLiabilities": "5202950", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2085287", "cashAndShortTermInvestments": "211642", "commonStockSharesOutstanding": "6694880", "intangibleAssetsExcludingGoodwill": "1443541", "cashAndCashEquivalentsAtCarryingValue": "211642", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-559356", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1233", "operatingCashflow": "1990", "capitalExpenditures": "1881", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162902", "cashflowFromInvestment": "None", "stockBasedCompensation": "414900", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "401436", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6566455, "cost_of_revenue": 2959609, "gross_profit": 3606846, "research_and_development": null, "selling_general_admin": 3259623, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -227520, "depreciation_amortisation": 401436, "ebitda": 173916, "interest_expense": 331836, "interest_income": null, "other_non_operating": null, "pretax_income": -559356, "tax_provision": null, "effective_tax_rate": null, "net_income": -559356, "net_income_continuing_ops": -559356, "net_income_to_common": -559356, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211642, "short_term_investments": null, "net_receivables": 303471, "inventory": 1709458, "other_current_assets": null, "total_current_assets": 2858324, "net_ppe": null, "goodwill": 818139, "intangible_assets": 1443541, "goodwill_and_intangibles": 2261680, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4311336, "total_assets": 7169660, "short_term_debt": null, "accounts_payable": 1103359, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5202950, "long_term_debt": 240468, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2085287, "total_liabilities": 7288237, "total_debt": 240468, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7660930, "total_equity": -118577, "shares_outstanding": 6694880, "operating_cash_flow": 1990, "stock_based_compensation": 414900, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1881, "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": -162902, "free_cash_flow": 3871, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-227520", "ebitda": "173916", "netIncome": "-559356", "grossProfit": "3606846", "depreciation": "None", "totalRevenue": "6566455", "costOfRevenue": "2959609", "interestIncome": "1572", "incomeBeforeTax": "-559356", "interestExpense": "331836", "operatingIncome": "-229092", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-330264", "nonInterestIncome": "None", "operatingExpenses": "3835938", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2959609", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "401436", "sellingGeneralAndAdministrative": "3259623", "netIncomeFromContinuingOperations": "-559356" }, "balance": { "goodwill": "818139", "inventory": "1709458", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7169660", "longTermDebt": "240468", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1443541", "reportedCurrency": "USD", "retainedEarnings": "-7660930", "totalLiabilities": "7288237", "otherCurrentAssets": "107", "totalCurrentAssets": "2858324", "currentLongTermDebt": "577874", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "303471", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4311336", "currentAccountsPayable": "1103359", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-118577", "capitalLeaseObligations": "2136032", "otherCurrentLiabilities": "33910", "totalCurrentLiabilities": "5202950", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2085287", "cashAndShortTermInvestments": "211642", "commonStockSharesOutstanding": "6694880", "intangibleAssetsExcludingGoodwill": "1443541", "cashAndCashEquivalentsAtCarryingValue": "211642", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-559356", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1233", "operatingCashflow": "1990", "capitalExpenditures": "1881", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162902", "cashflowFromInvestment": "None", "stockBasedCompensation": "414900", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "401436", "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": "2026-06-06T22:02:06.541700+00:00", "is_restated": false, "income_statement": { "revenue": 6820499, "cost_of_revenue": 3641648, "gross_profit": 3178851, "ebit": -1082502, "ebitda": -648000, "pretax_income": -1241094, "tax_provision": null, "net_income": -1241094, "net_income_to_common": -1241094, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 374435, "total_current_assets": 2543744, "total_assets": 7254635, "short_term_debt": null, "long_term_debt": 243888, "total_debt": 243888, "total_liabilities": 7228756, "total_equity": 25879, "shares_outstanding": 8500780, "goodwill_and_intangibles": 2307810 }, "cash_flow": { "operating_cash_flow": 248169, "capital_expenditure": 3500, "free_cash_flow": 251669, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119035, "ticker_id": 7101, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:06.541700+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1082502", "ebitda": "-648000", "netIncome": "-1241094", "grossProfit": "3178851", "depreciation": "None", "totalRevenue": "6820499", "costOfRevenue": "3641648", "interestIncome": "0", "incomeBeforeTax": "-1241094", "interestExpense": "158591", "operatingIncome": "-1082503", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-158591", "nonInterestIncome": "None", "operatingExpenses": "4261354", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3641648", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "434502", "sellingGeneralAndAdministrative": "3672582", "netIncomeFromContinuingOperations": "-1241094" }, "balance": { "goodwill": "818139", "inventory": "1694020", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7254635", "longTermDebt": "243888", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1489671", "reportedCurrency": "USD", "retainedEarnings": "-7101574", "totalLiabilities": "7228756", "otherCurrentAssets": "26903", "totalCurrentAssets": "2543744", "currentLongTermDebt": "319229", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "170938", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4710891", "currentAccountsPayable": "562519", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "25879", "capitalLeaseObligations": "2397047", "otherCurrentLiabilities": "39583", "totalCurrentLiabilities": "2251468", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4977288", "cashAndShortTermInvestments": "374435", "commonStockSharesOutstanding": "8500780", "intangibleAssetsExcludingGoodwill": "1489671", "cashAndCashEquivalentsAtCarryingValue": "374435", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1241094", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "346180", "operatingCashflow": "248169", "capitalExpenditures": "3500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73061", "cashflowFromInvestment": "None", "stockBasedCompensation": "762825", "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": "434502", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6820499, "cost_of_revenue": 3641648, "gross_profit": 3178851, "research_and_development": null, "selling_general_admin": 3672582, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1082502, "depreciation_amortisation": 434502, "ebitda": -648000, "interest_expense": 158591, "interest_income": null, "other_non_operating": null, "pretax_income": -1241094, "tax_provision": null, "effective_tax_rate": null, "net_income": -1241094, "net_income_continuing_ops": -1241094, "net_income_to_common": -1241094, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 374435, "short_term_investments": null, "net_receivables": 170938, "inventory": 1694020, "other_current_assets": null, "total_current_assets": 2543744, "net_ppe": null, "goodwill": 818139, "intangible_assets": 1489671, "goodwill_and_intangibles": 2307810, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4710891, "total_assets": 7254635, "short_term_debt": null, "accounts_payable": 562519, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2251468, "long_term_debt": 243888, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4977288, "total_liabilities": 7228756, "total_debt": 243888, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7101574, "total_equity": 25879, "shares_outstanding": 8500780, "operating_cash_flow": 248169, "stock_based_compensation": 762825, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3500, "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": -73061, "free_cash_flow": 251669, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1082502", "ebitda": "-648000", "netIncome": "-1241094", "grossProfit": "3178851", "depreciation": "None", "totalRevenue": "6820499", "costOfRevenue": "3641648", "interestIncome": "0", "incomeBeforeTax": "-1241094", "interestExpense": "158591", "operatingIncome": "-1082503", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-158591", "nonInterestIncome": "None", "operatingExpenses": "4261354", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3641648", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "434502", "sellingGeneralAndAdministrative": "3672582", "netIncomeFromContinuingOperations": "-1241094" }, "balance": { "goodwill": "818139", "inventory": "1694020", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7254635", "longTermDebt": "243888", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1489671", "reportedCurrency": "USD", "retainedEarnings": "-7101574", "totalLiabilities": "7228756", "otherCurrentAssets": "26903", "totalCurrentAssets": "2543744", "currentLongTermDebt": "319229", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "170938", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4710891", "currentAccountsPayable": "562519", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "25879", "capitalLeaseObligations": "2397047", "otherCurrentLiabilities": "39583", "totalCurrentLiabilities": "2251468", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4977288", "cashAndShortTermInvestments": "374435", "commonStockSharesOutstanding": "8500780", "intangibleAssetsExcludingGoodwill": "1489671", "cashAndCashEquivalentsAtCarryingValue": "374435", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1241094", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "346180", "operatingCashflow": "248169", "capitalExpenditures": "3500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73061", "cashflowFromInvestment": "None", "stockBasedCompensation": "762825", "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": "434502", "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": "2026-06-06T22:02:06.541700+00:00", "is_restated": false, "income_statement": { "revenue": 7051224, "cost_of_revenue": 4049780, "gross_profit": 3001444, "ebit": -809266, "ebitda": -250796, "pretax_income": -942335, "tax_provision": null, "net_income": -942335, "net_income_to_common": -942335, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 202827, "total_current_assets": 2728173, "total_assets": 6444378, "short_term_debt": null, "long_term_debt": 247168, "total_debt": 247168, "total_liabilities": 7703451, "total_equity": -1259073, "shares_outstanding": 8500780, "goodwill_and_intangibles": 2353940 }, "cash_flow": { "operating_cash_flow": -689880, "capital_expenditure": 967, "free_cash_flow": -688913, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119036, "ticker_id": 7101, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:06.541700+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-809266", "ebitda": "-250796", "netIncome": "-942335", "grossProfit": "3001444", "depreciation": "None", "totalRevenue": "7051224", "costOfRevenue": "4049780", "interestIncome": "None", "incomeBeforeTax": "-942335", "interestExpense": "133069", "operatingIncome": "-1337852", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-133069", "nonInterestIncome": "None", "operatingExpenses": "4339296", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4049780", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "558470", "sellingGeneralAndAdministrative": "3542436", "netIncomeFromContinuingOperations": "-942335" }, "balance": { "goodwill": "818139", "inventory": "2119233", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6444378", "longTermDebt": "247168", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1535801", "reportedCurrency": "USD", "retainedEarnings": "-5860480", "totalLiabilities": "7703451", "otherCurrentAssets": "38360", "totalCurrentAssets": "2728173", "currentLongTermDebt": "34794", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "238927", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3716205", "currentAccountsPayable": "264320", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-1259073", "capitalLeaseObligations": "92904", "otherCurrentLiabilities": "117140", "totalCurrentLiabilities": "1488657", "otherNonCurrentLiabilities": "1", "totalNonCurrentLiabilities": "6214794", "cashAndShortTermInvestments": "202827", "commonStockSharesOutstanding": "8500780", "intangibleAssetsExcludingGoodwill": "1535801", "cashAndCashEquivalentsAtCarryingValue": "202827", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-942335", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-492047", "operatingCashflow": "-689880", "capitalExpenditures": "967", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "552933", "cashflowFromInvestment": "None", "stockBasedCompensation": "496300", "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": "558470", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7051224, "cost_of_revenue": 4049780, "gross_profit": 3001444, "research_and_development": null, "selling_general_admin": 3542436, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -809266, "depreciation_amortisation": 558470, "ebitda": -250796, "interest_expense": 133069, "interest_income": null, "other_non_operating": null, "pretax_income": -942335, "tax_provision": null, "effective_tax_rate": null, "net_income": -942335, "net_income_continuing_ops": -942335, "net_income_to_common": -942335, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 202827, "short_term_investments": null, "net_receivables": 238927, "inventory": 2119233, "other_current_assets": null, "total_current_assets": 2728173, "net_ppe": null, "goodwill": 818139, "intangible_assets": 1535801, "goodwill_and_intangibles": 2353940, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3716205, "total_assets": 6444378, "short_term_debt": null, "accounts_payable": 264320, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1488657, "long_term_debt": 247168, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6214794, "total_liabilities": 7703451, "total_debt": 247168, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5860480, "total_equity": -1259073, "shares_outstanding": 8500780, "operating_cash_flow": -689880, "stock_based_compensation": 496300, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 967, "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": 552933, "free_cash_flow": -688913, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-809266", "ebitda": "-250796", "netIncome": "-942335", "grossProfit": "3001444", "depreciation": "None", "totalRevenue": "7051224", "costOfRevenue": "4049780", "interestIncome": "None", "incomeBeforeTax": "-942335", "interestExpense": "133069", "operatingIncome": "-1337852", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-133069", "nonInterestIncome": "None", "operatingExpenses": "4339296", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4049780", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "558470", "sellingGeneralAndAdministrative": "3542436", "netIncomeFromContinuingOperations": "-942335" }, "balance": { "goodwill": "818139", "inventory": "2119233", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6444378", "longTermDebt": "247168", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1535801", "reportedCurrency": "USD", "retainedEarnings": "-5860480", "totalLiabilities": "7703451", "otherCurrentAssets": "38360", "totalCurrentAssets": "2728173", "currentLongTermDebt": "34794", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "238927", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3716205", "currentAccountsPayable": "264320", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-1259073", "capitalLeaseObligations": "92904", "otherCurrentLiabilities": "117140", "totalCurrentLiabilities": "1488657", "otherNonCurrentLiabilities": "1", "totalNonCurrentLiabilities": "6214794", "cashAndShortTermInvestments": "202827", "commonStockSharesOutstanding": "8500780", "intangibleAssetsExcludingGoodwill": "1535801", "cashAndCashEquivalentsAtCarryingValue": "202827", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-942335", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-492047", "operatingCashflow": "-689880", "capitalExpenditures": "967", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "552933", "cashflowFromInvestment": "None", "stockBasedCompensation": "496300", "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": "558470", "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": "2026-06-06T22:02:06.541700+00:00", "is_restated": false, "income_statement": { "revenue": 7197256, "cost_of_revenue": 4328525, "gross_profit": 2868731, "ebit": -1575450, "ebitda": -1575450, "pretax_income": -1704695, "tax_provision": null, "net_income": -1704695, "net_income_to_common": -1704695, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 363012, "total_current_assets": 2577744, "total_assets": 4158979, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2306402, "total_equity": 1852577, "shares_outstanding": 8500780, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1777546, "capital_expenditure": 0, "free_cash_flow": -1777546, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119037, "ticker_id": 7101, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:06.541700+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-1575450", "netIncome": "-1704695", "grossProfit": "2868731", "depreciation": "None", "totalRevenue": "7197256", "costOfRevenue": "4328525", "interestIncome": "None", "incomeBeforeTax": "-1704695", "interestExpense": "129245", "operatingIncome": "-1575450", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-129245", "nonInterestIncome": "None", "operatingExpenses": "4444181", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4328525", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "3766305", "netIncomeFromContinuingOperations": "-1704695" }, "balance": { "goodwill": "None", "inventory": "1642134", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4158979", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1750625", "totalLiabilities": "2306402", "otherCurrentAssets": "1", "totalCurrentAssets": "2577744", "currentLongTermDebt": "968110", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "476005", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1581236", "currentAccountsPayable": "446651", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1852577", "capitalLeaseObligations": "793343", "otherCurrentLiabilities": "73865", "totalCurrentLiabilities": "1959782", "otherNonCurrentLiabilities": "-1", "totalNonCurrentLiabilities": "346620", "cashAndShortTermInvestments": "363012", "commonStockSharesOutstanding": "8500780", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "363012", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1704695", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-238773", "operatingCashflow": "-1777546", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2009325", "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": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7197256, "cost_of_revenue": 4328525, "gross_profit": 2868731, "research_and_development": null, "selling_general_admin": 3766305, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1575450, "depreciation_amortisation": null, "ebitda": -1575450, "interest_expense": 129245, "interest_income": null, "other_non_operating": null, "pretax_income": -1704695, "tax_provision": null, "effective_tax_rate": null, "net_income": -1704695, "net_income_continuing_ops": -1704695, "net_income_to_common": -1704695, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 363012, "short_term_investments": null, "net_receivables": 476005, "inventory": 1642134, "other_current_assets": null, "total_current_assets": 2577744, "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": 1581236, "total_assets": 4158979, "short_term_debt": null, "accounts_payable": 446651, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1959782, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 346620, "total_liabilities": 2306402, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1750625, "total_equity": 1852577, "shares_outstanding": 8500780, "operating_cash_flow": -1777546, "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": 2009325, "free_cash_flow": -1777546, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-1575450", "netIncome": "-1704695", "grossProfit": "2868731", "depreciation": "None", "totalRevenue": "7197256", "costOfRevenue": "4328525", "interestIncome": "None", "incomeBeforeTax": "-1704695", "interestExpense": "129245", "operatingIncome": "-1575450", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-129245", "nonInterestIncome": "None", "operatingExpenses": "4444181", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4328525", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "3766305", "netIncomeFromContinuingOperations": "-1704695" }, "balance": { "goodwill": "None", "inventory": "1642134", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4158979", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1750625", "totalLiabilities": "2306402", "otherCurrentAssets": "1", "totalCurrentAssets": "2577744", "currentLongTermDebt": "968110", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "476005", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1581236", "currentAccountsPayable": "446651", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1852577", "capitalLeaseObligations": "793343", "otherCurrentLiabilities": "73865", "totalCurrentLiabilities": "1959782", "otherNonCurrentLiabilities": "-1", "totalNonCurrentLiabilities": "346620", "cashAndShortTermInvestments": "363012", "commonStockSharesOutstanding": "8500780", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "363012", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1704695", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-238773", "operatingCashflow": "-1777546", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2009325", "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": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:06.541700+00:00", "is_restated": false, "income_statement": { "revenue": 1645524, "cost_of_revenue": 684391, "gross_profit": 961133, "ebit": -682805, "ebitda": -682805, "pretax_income": -6990789, "tax_provision": null, "net_income": -6990789, "net_income_to_common": -6990789, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1077967, "total_current_assets": 3397323, "total_assets": 7213952, "short_term_debt": 440006, "long_term_debt": 1201011, "total_debt": 1641017, "total_liabilities": 11724716, "total_equity": -4510764, "shares_outstanding": 85120861, "goodwill_and_intangibles": 2204018 }, "cash_flow": { "operating_cash_flow": -424559, "capital_expenditure": 0, "free_cash_flow": -424559, "dividends_paid": 77050, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119025, "ticker_id": 7101, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:06.541700+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-682805", "netIncome": "-6990789", "grossProfit": "961133", "depreciation": "None", "totalRevenue": "1645524", "costOfRevenue": "684391", "interestIncome": "2910", "incomeBeforeTax": "-6990789", "interestExpense": "25804", "operatingIncome": "-682805", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-22894", "nonInterestIncome": "None", "operatingExpenses": "1643938", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "684391", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1380231", "netIncomeFromContinuingOperations": "-6990789" }, "balance": { "goodwill": "818139", "inventory": "1591548", "commonStock": "267", "currentDebt": "None", "investments": "None", "totalAssets": "7213952", "longTermDebt": "1201011", "shortTermDebt": "440006", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1385879", "reportedCurrency": "USD", "retainedEarnings": "-14049164", "totalLiabilities": "11724716", "otherCurrentAssets": "355096", "totalCurrentAssets": "3397323", "currentLongTermDebt": "336024", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "372712", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3816629", "currentAccountsPayable": "622220", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1780319", "totalShareholderEquity": "-4510764", "capitalLeaseObligations": "1715792", "otherCurrentLiabilities": "2397834", "totalCurrentLiabilities": "2837840", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8886876", "cashAndShortTermInvestments": "1077967", "commonStockSharesOutstanding": "85120861", "intangibleAssetsExcludingGoodwill": "1385879", "cashAndCashEquivalentsAtCarryingValue": "1077967", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6990789", "profitLoss": "None", "dividendPayout": "77050", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-42037", "operatingCashflow": "-424559", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1224170", "cashflowFromInvestment": "None", "stockBasedCompensation": "123288", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77050", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-616027", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92461", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1645524, "cost_of_revenue": 684391, "gross_profit": 961133, "research_and_development": null, "selling_general_admin": 1380231, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -682805, "depreciation_amortisation": null, "ebitda": -682805, "interest_expense": 25804, "interest_income": null, "other_non_operating": null, "pretax_income": -6990789, "tax_provision": null, "effective_tax_rate": null, "net_income": -6990789, "net_income_continuing_ops": -6990789, "net_income_to_common": -6990789, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1077967, "short_term_investments": null, "net_receivables": 372712, "inventory": 1591548, "other_current_assets": null, "total_current_assets": 3397323, "net_ppe": null, "goodwill": 818139, "intangible_assets": 1385879, "goodwill_and_intangibles": 2204018, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3816629, "total_assets": 7213952, "short_term_debt": 440006, "accounts_payable": 622220, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2837840, "long_term_debt": 1201011, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8886876, "total_liabilities": 11724716, "total_debt": 1641017, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14049164, "total_equity": -4510764, "shares_outstanding": 85120861, "operating_cash_flow": -424559, "stock_based_compensation": 123288, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 77050, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1224170, "free_cash_flow": -424559, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-682805", "netIncome": "-6990789", "grossProfit": "961133", "depreciation": "None", "totalRevenue": "1645524", "costOfRevenue": "684391", "interestIncome": "2910", "incomeBeforeTax": "-6990789", "interestExpense": "25804", "operatingIncome": "-682805", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-22894", "nonInterestIncome": "None", "operatingExpenses": "1643938", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "684391", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1380231", "netIncomeFromContinuingOperations": "-6990789" }, "balance": { "goodwill": "818139", "inventory": "1591548", "commonStock": "267", "currentDebt": "None", "investments": "None", "totalAssets": "7213952", "longTermDebt": "1201011", "shortTermDebt": "440006", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1385879", "reportedCurrency": "USD", "retainedEarnings": "-14049164", "totalLiabilities": "11724716", "otherCurrentAssets": "355096", "totalCurrentAssets": "3397323", "currentLongTermDebt": "336024", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "372712", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3816629", "currentAccountsPayable": "622220", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1780319", "totalShareholderEquity": "-4510764", "capitalLeaseObligations": "1715792", "otherCurrentLiabilities": "2397834", "totalCurrentLiabilities": "2837840", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8886876", "cashAndShortTermInvestments": "1077967", "commonStockSharesOutstanding": "85120861", "intangibleAssetsExcludingGoodwill": "1385879", "cashAndCashEquivalentsAtCarryingValue": "1077967", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6990789", "profitLoss": "None", "dividendPayout": "77050", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-42037", "operatingCashflow": "-424559", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1224170", "cashflowFromInvestment": "None", "stockBasedCompensation": "123288", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77050", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-616027", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92461", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:06.541700+00:00", "is_restated": false, "income_statement": { "revenue": 1494521, "cost_of_revenue": 823766, "gross_profit": 670755, "ebit": -1132750, "ebitda": -1132750, "pretax_income": 852313, "tax_provision": null, "net_income": 852313, "net_income_to_common": 852313, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2726696, "total_current_assets": 5187680, "total_assets": 9108302, "short_term_debt": 441023, "long_term_debt": 381382, "total_debt": 822405, "total_liabilities": 7566971, "total_equity": 1541331, "shares_outstanding": 85120861, "goodwill_and_intangibles": 2215550 }, "cash_flow": { "operating_cash_flow": -53504659, "capital_expenditure": 1, "free_cash_flow": -53504658, "dividends_paid": 78873, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119026, "ticker_id": 7101, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:06.541700+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-1132750", "netIncome": "852313", "grossProfit": "670755", "depreciation": "None", "totalRevenue": "1494521", "costOfRevenue": "823766", "interestIncome": "73206", "incomeBeforeTax": "852313", "interestExpense": "80982", "operatingIncome": "-1132750", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7775", "nonInterestIncome": "None", "operatingExpenses": "1803505", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "823766", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1633636", "netIncomeFromContinuingOperations": "852315" }, "balance": { "goodwill": "818139", "inventory": "1549511", "commonStock": "187", "currentDebt": "None", "investments": "None", "totalAssets": "9108302", "longTermDebt": "381382", "shortTermDebt": "441023", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1397411", "reportedCurrency": "USD", "retainedEarnings": "-6981325", "totalLiabilities": "7566971", "otherCurrentAssets": "392999", "totalCurrentAssets": "5187680", "currentLongTermDebt": "475996", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "518474", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3920622", "currentAccountsPayable": "668220", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1876528", "totalShareholderEquity": "1541331", "capitalLeaseObligations": "1806777", "otherCurrentLiabilities": "5309061", "totalCurrentLiabilities": "5750084", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1816887", "cashAndShortTermInvestments": "2726696", "commonStockSharesOutstanding": "85120861", "intangibleAssetsExcludingGoodwill": "1397411", "cashAndCashEquivalentsAtCarryingValue": "2726696", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26916847", "profitLoss": "None", "dividendPayout": "78873", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "77750", "operatingCashflow": "-53504659", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69261990", "cashflowFromInvestment": "31499999", "stockBasedCompensation": "-566144", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78873", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "645971", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1494521, "cost_of_revenue": 823766, "gross_profit": 670755, "research_and_development": null, "selling_general_admin": 1633636, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1132750, "depreciation_amortisation": null, "ebitda": -1132750, "interest_expense": 80982, "interest_income": null, "other_non_operating": null, "pretax_income": 852313, "tax_provision": null, "effective_tax_rate": null, "net_income": 852313, "net_income_continuing_ops": 852315, "net_income_to_common": 852313, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2726696, "short_term_investments": null, "net_receivables": 518474, "inventory": 1549511, "other_current_assets": null, "total_current_assets": 5187680, "net_ppe": null, "goodwill": 818139, "intangible_assets": 1397411, "goodwill_and_intangibles": 2215550, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3920622, "total_assets": 9108302, "short_term_debt": 441023, "accounts_payable": 668220, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5750084, "long_term_debt": 381382, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1816887, "total_liabilities": 7566971, "total_debt": 822405, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6981325, "total_equity": 1541331, "shares_outstanding": 85120861, "operating_cash_flow": -53504659, "stock_based_compensation": -566144, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1, "acquisitions": null, "other_investing": null, "investing_cash_flow": 31499999, "dividends_paid": 78873, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 69261990, "free_cash_flow": -53504658, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-1132750", "netIncome": "852313", "grossProfit": "670755", "depreciation": "None", "totalRevenue": "1494521", "costOfRevenue": "823766", "interestIncome": "73206", "incomeBeforeTax": "852313", "interestExpense": "80982", "operatingIncome": "-1132750", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7775", "nonInterestIncome": "None", "operatingExpenses": "1803505", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "823766", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1633636", "netIncomeFromContinuingOperations": "852315" }, "balance": { "goodwill": "818139", "inventory": "1549511", "commonStock": "187", "currentDebt": "None", "investments": "None", "totalAssets": "9108302", "longTermDebt": "381382", "shortTermDebt": "441023", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1397411", "reportedCurrency": "USD", "retainedEarnings": "-6981325", "totalLiabilities": "7566971", "otherCurrentAssets": "392999", "totalCurrentAssets": "5187680", "currentLongTermDebt": "475996", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "518474", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3920622", "currentAccountsPayable": "668220", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1876528", "totalShareholderEquity": "1541331", "capitalLeaseObligations": "1806777", "otherCurrentLiabilities": "5309061", "totalCurrentLiabilities": "5750084", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1816887", "cashAndShortTermInvestments": "2726696", "commonStockSharesOutstanding": "85120861", "intangibleAssetsExcludingGoodwill": "1397411", "cashAndCashEquivalentsAtCarryingValue": "2726696", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26916847", "profitLoss": "None", "dividendPayout": "78873", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "77750", "operatingCashflow": "-53504659", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69261990", "cashflowFromInvestment": "31499999", "stockBasedCompensation": "-566144", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78873", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "645971", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:06.541700+00:00", "is_restated": false, "income_statement": { "revenue": 1694174, "cost_of_revenue": 715824, "gross_profit": 978350, "ebit": -78288, "ebitda": -78288, "pretax_income": 259000, "tax_provision": null, "net_income": 259000, "net_income_to_common": 259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1005324, "total_current_assets": 4210791, "total_assets": 8233541, "short_term_debt": 444677, "long_term_debt": 398772, "total_debt": 843449, "total_liabilities": 7628876, "total_equity": 604665, "shares_outstanding": 7197605, "goodwill_and_intangibles": 2227083 }, "cash_flow": { "operating_cash_flow": 51585358, "capital_expenditure": 8512, "free_cash_flow": 51593870, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119028, "ticker_id": 7101, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:06.541700+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-78288", "netIncome": "259000", "grossProfit": "978350", "depreciation": "None", "totalRevenue": "1694174", "costOfRevenue": "715824", "interestIncome": "798", "incomeBeforeTax": "259000", "interestExpense": "155310", "operatingIncome": "-78288", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-154512", "nonInterestIncome": "None", "operatingExpenses": "1056638", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "715824", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "937762", "netIncomeFromContinuingOperations": "259001" }, "balance": { "goodwill": "818139", "inventory": "1690733", "commonStock": "71", "currentDebt": "None", "investments": "None", "totalAssets": "8233541", "longTermDebt": "398772", "shortTermDebt": "444677", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1408944", "reportedCurrency": "USD", "retainedEarnings": "-7754767", "totalLiabilities": "7628876", "otherCurrentAssets": "1425521", "totalCurrentAssets": "4210791", "currentLongTermDebt": "651216", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89213", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4022750", "currentAccountsPayable": "1459224", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1972263", "totalShareholderEquity": "604665", "capitalLeaseObligations": "1892091", "otherCurrentLiabilities": "5257841", "totalCurrentLiabilities": "5702518", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1926358", "cashAndShortTermInvestments": "1005324", "commonStockSharesOutstanding": "7197605", "intangibleAssetsExcludingGoodwill": "1408944", "cashAndCashEquivalentsAtCarryingValue": "1005324", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28028163", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "12895", "operatingCashflow": "51585358", "capitalExpenditures": "8512", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64865163", "cashflowFromInvestment": "-31508512", "stockBasedCompensation": "598856", "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": "-489499", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1694174, "cost_of_revenue": 715824, "gross_profit": 978350, "research_and_development": null, "selling_general_admin": 937762, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -78288, "depreciation_amortisation": null, "ebitda": -78288, "interest_expense": 155310, "interest_income": null, "other_non_operating": null, "pretax_income": 259000, "tax_provision": null, "effective_tax_rate": null, "net_income": 259000, "net_income_continuing_ops": 259001, "net_income_to_common": 259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1005324, "short_term_investments": null, "net_receivables": 89213, "inventory": 1690733, "other_current_assets": null, "total_current_assets": 4210791, "net_ppe": null, "goodwill": 818139, "intangible_assets": 1408944, "goodwill_and_intangibles": 2227083, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4022750, "total_assets": 8233541, "short_term_debt": 444677, "accounts_payable": 1459224, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5702518, "long_term_debt": 398772, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1926358, "total_liabilities": 7628876, "total_debt": 843449, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7754767, "total_equity": 604665, "shares_outstanding": 7197605, "operating_cash_flow": 51585358, "stock_based_compensation": 598856, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8512, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31508512, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64865163, "free_cash_flow": 51593870, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-78288", "netIncome": "259000", "grossProfit": "978350", "depreciation": "None", "totalRevenue": "1694174", "costOfRevenue": "715824", "interestIncome": "798", "incomeBeforeTax": "259000", "interestExpense": "155310", "operatingIncome": "-78288", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-154512", "nonInterestIncome": "None", "operatingExpenses": "1056638", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "715824", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "937762", "netIncomeFromContinuingOperations": "259001" }, "balance": { "goodwill": "818139", "inventory": "1690733", "commonStock": "71", "currentDebt": "None", "investments": "None", "totalAssets": "8233541", "longTermDebt": "398772", "shortTermDebt": "444677", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1408944", "reportedCurrency": "USD", "retainedEarnings": "-7754767", "totalLiabilities": "7628876", "otherCurrentAssets": "1425521", "totalCurrentAssets": "4210791", "currentLongTermDebt": "651216", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89213", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4022750", "currentAccountsPayable": "1459224", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1972263", "totalShareholderEquity": "604665", "capitalLeaseObligations": "1892091", "otherCurrentLiabilities": "5257841", "totalCurrentLiabilities": "5702518", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1926358", "cashAndShortTermInvestments": "1005324", "commonStockSharesOutstanding": "7197605", "intangibleAssetsExcludingGoodwill": "1408944", "cashAndCashEquivalentsAtCarryingValue": "1005324", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28028163", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "12895", "operatingCashflow": "51585358", "capitalExpenditures": "8512", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64865163", "cashflowFromInvestment": "-31508512", "stockBasedCompensation": "598856", "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": "-489499", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:06.541700+00:00", "is_restated": false, "income_statement": { "revenue": 1832531, "cost_of_revenue": 864439, "gross_profit": 968092, "ebit": -155045, "ebitda": -56532, "pretax_income": -226057, "tax_provision": null, "net_income": -226057, "net_income_to_common": -226057, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257683, "total_current_assets": 3556145, "total_assets": 7670856, "short_term_debt": 933757, "long_term_debt": 415419, "total_debt": 1349176, "total_liabilities": 7413692, "total_equity": 257164, "shares_outstanding": 7027255, "goodwill_and_intangibles": 2238615 }, "cash_flow": { "operating_cash_flow": 471763, "capital_expenditure": 0, "free_cash_flow": 471763, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119029, "ticker_id": 7101, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:06.541700+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-155045", "ebitda": "-56532", "netIncome": "-226057", "grossProfit": "968092", "depreciation": "None", "totalRevenue": "1832531", "costOfRevenue": "864439", "interestIncome": "392", "incomeBeforeTax": "-226057", "interestExpense": "71012", "operatingIncome": "-155437", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-70620", "nonInterestIncome": "None", "operatingExpenses": "1123529", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "864439", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98513", "sellingGeneralAndAdministrative": "958491", "netIncomeFromContinuingOperations": "-226057" }, "balance": { "goodwill": "818139", "inventory": "1733353", "commonStock": "70", "currentDebt": "None", "investments": "None", "totalAssets": "7670856", "longTermDebt": "415419", "shortTermDebt": "933757", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1420476", "reportedCurrency": "USD", "retainedEarnings": "-8013768", "totalLiabilities": "7413692", "otherCurrentAssets": "1197522", "totalCurrentAssets": "3556145", "currentLongTermDebt": "581267", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "367587", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4114711", "currentAccountsPayable": "1410179", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2971920", "totalShareholderEquity": "257164", "capitalLeaseObligations": "1975234", "otherCurrentLiabilities": "3029941", "totalCurrentLiabilities": "5375529", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2038163", "cashAndShortTermInvestments": "257683", "commonStockSharesOutstanding": "7027255", "intangibleAssetsExcludingGoodwill": "1420476", "cashAndCashEquivalentsAtCarryingValue": "257683", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-226057", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "74352", "operatingCashflow": "471763", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-427712", "cashflowFromInvestment": "None", "stockBasedCompensation": "257451", "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": "98513", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1832531, "cost_of_revenue": 864439, "gross_profit": 968092, "research_and_development": null, "selling_general_admin": 958491, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -155045, "depreciation_amortisation": 98513, "ebitda": -56532, "interest_expense": 71012, "interest_income": null, "other_non_operating": null, "pretax_income": -226057, "tax_provision": null, "effective_tax_rate": null, "net_income": -226057, "net_income_continuing_ops": -226057, "net_income_to_common": -226057, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 257683, "short_term_investments": null, "net_receivables": 367587, "inventory": 1733353, "other_current_assets": null, "total_current_assets": 3556145, "net_ppe": null, "goodwill": 818139, "intangible_assets": 1420476, "goodwill_and_intangibles": 2238615, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4114711, "total_assets": 7670856, "short_term_debt": 933757, "accounts_payable": 1410179, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5375529, "long_term_debt": 415419, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2038163, "total_liabilities": 7413692, "total_debt": 1349176, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8013768, "total_equity": 257164, "shares_outstanding": 7027255, "operating_cash_flow": 471763, "stock_based_compensation": 257451, "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": -427712, "free_cash_flow": 471763, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-155045", "ebitda": "-56532", "netIncome": "-226057", "grossProfit": "968092", "depreciation": "None", "totalRevenue": "1832531", "costOfRevenue": "864439", "interestIncome": "392", "incomeBeforeTax": "-226057", "interestExpense": "71012", "operatingIncome": "-155437", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-70620", "nonInterestIncome": "None", "operatingExpenses": "1123529", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "864439", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98513", "sellingGeneralAndAdministrative": "958491", "netIncomeFromContinuingOperations": "-226057" }, "balance": { "goodwill": "818139", "inventory": "1733353", "commonStock": "70", "currentDebt": "None", "investments": "None", "totalAssets": "7670856", "longTermDebt": "415419", "shortTermDebt": "933757", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1420476", "reportedCurrency": "USD", "retainedEarnings": "-8013768", "totalLiabilities": "7413692", "otherCurrentAssets": "1197522", "totalCurrentAssets": "3556145", "currentLongTermDebt": "581267", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "367587", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4114711", "currentAccountsPayable": "1410179", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2971920", "totalShareholderEquity": "257164", "capitalLeaseObligations": "1975234", "otherCurrentLiabilities": "3029941", "totalCurrentLiabilities": "5375529", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2038163", "cashAndShortTermInvestments": "257683", "commonStockSharesOutstanding": "7027255", "intangibleAssetsExcludingGoodwill": "1420476", "cashAndCashEquivalentsAtCarryingValue": "257683", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-226057", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "74352", "operatingCashflow": "471763", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-427712", "cashflowFromInvestment": "None", "stockBasedCompensation": "257451", "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": "98513", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:06.541700+00:00", "is_restated": false, "income_statement": { "revenue": 1590258, "cost_of_revenue": 723489, "gross_profit": 866769, "ebit": -31687, "ebitda": 66425, "pretax_income": -126781, "tax_provision": null, "net_income": -126781, "net_income_to_common": -126781, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213632, "total_current_assets": 3184865, "total_assets": 7398089, "short_term_debt": 1013360, "long_term_debt": 140468, "total_debt": 1153828, "total_liabilities": 7245075, "total_equity": 153014, "shares_outstanding": 6917226, "goodwill_and_intangibles": 2250148 }, "cash_flow": { "operating_cash_flow": 175994, "capital_expenditure": 0, "free_cash_flow": 175994, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119030, "ticker_id": 7101, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:06.541700+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31687", "ebitda": "66425", "netIncome": "-126781", "grossProfit": "866769", "depreciation": "None", "totalRevenue": "1590258", "costOfRevenue": "723489", "interestIncome": "412", "incomeBeforeTax": "-126781", "interestExpense": "95094", "operatingIncome": "-32099", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-94682", "nonInterestIncome": "None", "operatingExpenses": "898868", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "723489", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98112", "sellingGeneralAndAdministrative": "720237", "netIncomeFromContinuingOperations": "-126781" }, "balance": { "goodwill": "818139", "inventory": "1802136", "commonStock": "69", "currentDebt": "None", "investments": "None", "totalAssets": "7398089", "longTermDebt": "140468", "shortTermDebt": "1013360", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1432009", "reportedCurrency": "USD", "retainedEarnings": "-7787711", "totalLiabilities": "7245075", "otherCurrentAssets": "869499", "totalCurrentAssets": "3184865", "currentLongTermDebt": "801645", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "299598", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4213224", "currentAccountsPayable": "1453191", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2998647", "totalShareholderEquity": "153014", "capitalLeaseObligations": "2056534", "otherCurrentLiabilities": "2791685", "totalCurrentLiabilities": "5259788", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1985287", "cashAndShortTermInvestments": "213632", "commonStockSharesOutstanding": "6917226", "intangibleAssetsExcludingGoodwill": "1432009", "cashAndCashEquivalentsAtCarryingValue": "213632", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-126781", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-111142", "operatingCashflow": "175994", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174004", "cashflowFromInvestment": "None", "stockBasedCompensation": "252905", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98112", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1590258, "cost_of_revenue": 723489, "gross_profit": 866769, "research_and_development": null, "selling_general_admin": 720237, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31687, "depreciation_amortisation": 98112, "ebitda": 66425, "interest_expense": 95094, "interest_income": null, "other_non_operating": null, "pretax_income": -126781, "tax_provision": null, "effective_tax_rate": null, "net_income": -126781, "net_income_continuing_ops": -126781, "net_income_to_common": -126781, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 213632, "short_term_investments": null, "net_receivables": 299598, "inventory": 1802136, "other_current_assets": null, "total_current_assets": 3184865, "net_ppe": null, "goodwill": 818139, "intangible_assets": 1432009, "goodwill_and_intangibles": 2250148, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4213224, "total_assets": 7398089, "short_term_debt": 1013360, "accounts_payable": 1453191, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5259788, "long_term_debt": 140468, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1985287, "total_liabilities": 7245075, "total_debt": 1153828, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7787711, "total_equity": 153014, "shares_outstanding": 6917226, "operating_cash_flow": 175994, "stock_based_compensation": 252905, "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": -174004, "free_cash_flow": 175994, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31687", "ebitda": "66425", "netIncome": "-126781", "grossProfit": "866769", "depreciation": "None", "totalRevenue": "1590258", "costOfRevenue": "723489", "interestIncome": "412", "incomeBeforeTax": "-126781", "interestExpense": "95094", "operatingIncome": "-32099", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-94682", "nonInterestIncome": "None", "operatingExpenses": "898868", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "723489", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98112", "sellingGeneralAndAdministrative": "720237", "netIncomeFromContinuingOperations": "-126781" }, "balance": { "goodwill": "818139", "inventory": "1802136", "commonStock": "69", "currentDebt": "None", "investments": "None", "totalAssets": "7398089", "longTermDebt": "140468", "shortTermDebt": "1013360", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1432009", "reportedCurrency": "USD", "retainedEarnings": "-7787711", "totalLiabilities": "7245075", "otherCurrentAssets": "869499", "totalCurrentAssets": "3184865", "currentLongTermDebt": "801645", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "299598", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4213224", "currentAccountsPayable": "1453191", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2998647", "totalShareholderEquity": "153014", "capitalLeaseObligations": "2056534", "otherCurrentLiabilities": "2791685", "totalCurrentLiabilities": "5259788", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1985287", "cashAndShortTermInvestments": "213632", "commonStockSharesOutstanding": "6917226", "intangibleAssetsExcludingGoodwill": "1432009", "cashAndCashEquivalentsAtCarryingValue": "213632", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-126781", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-111142", "operatingCashflow": "175994", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174004", "cashflowFromInvestment": "None", "stockBasedCompensation": "252905", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98112", "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": "2026-06-06T22:02:06.541700+00:00", "is_restated": false, "income_statement": { "revenue": 1680124, "cost_of_revenue": 687048, "gross_profit": 993076, "ebit": -138913, "ebitda": -40562, "pretax_income": -283718, "tax_provision": null, "net_income": -283718, "net_income_to_common": -283718, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211642, "total_current_assets": 2858324, "total_assets": 7169660, "short_term_debt": 869087, "long_term_debt": 240468, "total_debt": 1109555, "total_liabilities": 7288237, "total_equity": -118577, "shares_outstanding": 6694880, "goodwill_and_intangibles": 2261680 }, "cash_flow": { "operating_cash_flow": 59436, "capital_expenditure": 0, "free_cash_flow": 59436, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119031, "ticker_id": 7101, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:06.541700+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-138913", "ebitda": "-40562", "netIncome": "-283718", "grossProfit": "993076", "depreciation": "None", "totalRevenue": "1680124", "costOfRevenue": "687048", "interestIncome": "281", "incomeBeforeTax": "-283718", "interestExpense": "144805", "operatingIncome": "-139194", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-144524", "nonInterestIncome": "None", "operatingExpenses": "1132270", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "687048", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98351", "sellingGeneralAndAdministrative": "1010669", "netIncomeFromContinuingOperations": "-283718" }, "balance": { "goodwill": "818139", "inventory": "1709458", "commonStock": "67", "currentDebt": "None", "investments": "None", "totalAssets": "7169660", "longTermDebt": "240468", "shortTermDebt": "869087", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1443541", "reportedCurrency": "USD", "retainedEarnings": "-7660930", "totalLiabilities": "7288237", "otherCurrentAssets": "633753", "totalCurrentAssets": "2858324", "currentLongTermDebt": "577874", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "303471", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4311336", "currentAccountsPayable": "1103359", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2954374", "totalShareholderEquity": "-118577", "capitalLeaseObligations": "2136032", "otherCurrentLiabilities": "3229082", "totalCurrentLiabilities": "5202950", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2085287", "cashAndShortTermInvestments": "211642", "commonStockSharesOutstanding": "6694880", "intangibleAssetsExcludingGoodwill": "1443541", "cashAndCashEquivalentsAtCarryingValue": "211642", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-283718", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "58735", "operatingCashflow": "59436", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94697", "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": "98351", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1680124, "cost_of_revenue": 687048, "gross_profit": 993076, "research_and_development": null, "selling_general_admin": 1010669, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -138913, "depreciation_amortisation": 98351, "ebitda": -40562, "interest_expense": 144805, "interest_income": null, "other_non_operating": null, "pretax_income": -283718, "tax_provision": null, "effective_tax_rate": null, "net_income": -283718, "net_income_continuing_ops": -283718, "net_income_to_common": -283718, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211642, "short_term_investments": null, "net_receivables": 303471, "inventory": 1709458, "other_current_assets": null, "total_current_assets": 2858324, "net_ppe": null, "goodwill": 818139, "intangible_assets": 1443541, "goodwill_and_intangibles": 2261680, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4311336, "total_assets": 7169660, "short_term_debt": 869087, "accounts_payable": 1103359, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5202950, "long_term_debt": 240468, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2085287, "total_liabilities": 7288237, "total_debt": 1109555, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7660930, "total_equity": -118577, "shares_outstanding": 6694880, "operating_cash_flow": 59436, "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": -94697, "free_cash_flow": 59436, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-138913", "ebitda": "-40562", "netIncome": "-283718", "grossProfit": "993076", "depreciation": "None", "totalRevenue": "1680124", "costOfRevenue": "687048", "interestIncome": "281", "incomeBeforeTax": "-283718", "interestExpense": "144805", "operatingIncome": "-139194", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-144524", "nonInterestIncome": "None", "operatingExpenses": "1132270", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "687048", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98351", "sellingGeneralAndAdministrative": "1010669", "netIncomeFromContinuingOperations": "-283718" }, "balance": { "goodwill": "818139", "inventory": "1709458", "commonStock": "67", "currentDebt": "None", "investments": "None", "totalAssets": "7169660", "longTermDebt": "240468", "shortTermDebt": "869087", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1443541", "reportedCurrency": "USD", "retainedEarnings": "-7660930", "totalLiabilities": "7288237", "otherCurrentAssets": "633753", "totalCurrentAssets": "2858324", "currentLongTermDebt": "577874", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "303471", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4311336", "currentAccountsPayable": "1103359", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2954374", "totalShareholderEquity": "-118577", "capitalLeaseObligations": "2136032", "otherCurrentLiabilities": "3229082", "totalCurrentLiabilities": "5202950", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2085287", "cashAndShortTermInvestments": "211642", "commonStockSharesOutstanding": "6694880", "intangibleAssetsExcludingGoodwill": "1443541", "cashAndCashEquivalentsAtCarryingValue": "211642", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-283718", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "58735", "operatingCashflow": "59436", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94697", "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": "98351", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:06.541700+00:00", "is_restated": false, "income_statement": { "revenue": 1395885, "cost_of_revenue": 635769, "gross_profit": 760116, "ebit": -214996, "ebitda": -101749, "pretax_income": -282113, "tax_provision": null, "net_income": -282113, "net_income_to_common": -282113, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246903, "total_current_assets": 2678503, "total_assets": 7088190, "short_term_debt": 73185, "long_term_debt": 764624, "total_debt": 837809, "total_liabilities": 7337949, "total_equity": -249759, "shares_outstanding": 6861068, "goodwill_and_intangibles": 2273213 }, "cash_flow": { "operating_cash_flow": -61290, "capital_expenditure": 0, "free_cash_flow": -61290, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119033, "ticker_id": 7101, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:06.541700+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-214996", "ebitda": "-101749", "netIncome": "-282113", "grossProfit": "760116", "depreciation": "None", "totalRevenue": "1395885", "costOfRevenue": "635769", "interestIncome": "328", "incomeBeforeTax": "-282113", "interestExpense": "67117", "operatingIncome": "-215324", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-66789", "nonInterestIncome": "None", "operatingExpenses": "975440", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "635769", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113247", "sellingGeneralAndAdministrative": "818943", "netIncomeFromContinuingOperations": "-282113" }, "balance": { "goodwill": "818139", "inventory": "1753986", "commonStock": "1228", "currentDebt": "None", "investments": "None", "totalAssets": "7088190", "longTermDebt": "764624", "shortTermDebt": "73185", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1455074", "reportedCurrency": "USD", "retainedEarnings": "-7377212", "totalLiabilities": "7337949", "otherCurrentAssets": "401815", "totalCurrentAssets": "2678503", "currentLongTermDebt": "25913", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "275799", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4409687", "currentAccountsPayable": "1087800", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2973841", "totalShareholderEquity": "-249759", "capitalLeaseObligations": "2183304", "otherCurrentLiabilities": "877555", "totalCurrentLiabilities": "2039925", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5298024", "cashAndShortTermInvestments": "246903", "commonStockSharesOutstanding": "6861068", "intangibleAssetsExcludingGoodwill": "1455074", "cashAndCashEquivalentsAtCarryingValue": "246903", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-282113", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-87080", "operatingCashflow": "-61290", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134823", "cashflowFromInvestment": "-3762", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113247", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1395885, "cost_of_revenue": 635769, "gross_profit": 760116, "research_and_development": null, "selling_general_admin": 818943, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -214996, "depreciation_amortisation": 113247, "ebitda": -101749, "interest_expense": 67117, "interest_income": null, "other_non_operating": null, "pretax_income": -282113, "tax_provision": null, "effective_tax_rate": null, "net_income": -282113, "net_income_continuing_ops": -282113, "net_income_to_common": -282113, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 246903, "short_term_investments": null, "net_receivables": 275799, "inventory": 1753986, "other_current_assets": null, "total_current_assets": 2678503, "net_ppe": null, "goodwill": 818139, "intangible_assets": 1455074, "goodwill_and_intangibles": 2273213, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4409687, "total_assets": 7088190, "short_term_debt": 73185, "accounts_payable": 1087800, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2039925, "long_term_debt": 764624, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5298024, "total_liabilities": 7337949, "total_debt": 837809, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7377212, "total_equity": -249759, "shares_outstanding": 6861068, "operating_cash_flow": -61290, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3762, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -134823, "free_cash_flow": -61290, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-214996", "ebitda": "-101749", "netIncome": "-282113", "grossProfit": "760116", "depreciation": "None", "totalRevenue": "1395885", "costOfRevenue": "635769", "interestIncome": "328", "incomeBeforeTax": "-282113", "interestExpense": "67117", "operatingIncome": "-215324", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-66789", "nonInterestIncome": "None", "operatingExpenses": "975440", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "635769", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113247", "sellingGeneralAndAdministrative": "818943", "netIncomeFromContinuingOperations": "-282113" }, "balance": { "goodwill": "818139", "inventory": "1753986", "commonStock": "1228", "currentDebt": "None", "investments": "None", "totalAssets": "7088190", "longTermDebt": "764624", "shortTermDebt": "73185", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1455074", "reportedCurrency": "USD", "retainedEarnings": "-7377212", "totalLiabilities": "7337949", "otherCurrentAssets": "401815", "totalCurrentAssets": "2678503", "currentLongTermDebt": "25913", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "275799", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4409687", "currentAccountsPayable": "1087800", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2973841", "totalShareholderEquity": "-249759", "capitalLeaseObligations": "2183304", "otherCurrentLiabilities": "877555", "totalCurrentLiabilities": "2039925", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5298024", "cashAndShortTermInvestments": "246903", "commonStockSharesOutstanding": "6861068", "intangibleAssetsExcludingGoodwill": "1455074", "cashAndCashEquivalentsAtCarryingValue": "246903", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-282113", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-87080", "operatingCashflow": "-61290", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134823", "cashflowFromInvestment": "-3762", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113247", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:06.541700+00:00", "is_restated": false, "income_statement": { "revenue": 1767947, "cost_of_revenue": 810947, "gross_profit": 957000, "ebit": -20337, "ebitda": 64508, "pretax_income": -73657, "tax_provision": null, "net_income": -73657, "net_income_to_common": -73657, "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": 7027255, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 24269, "capital_expenditure": 0, "free_cash_flow": 24269, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119034, "ticker_id": 7101, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:06.541700+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20337", "ebitda": "64508", "netIncome": "-73657", "grossProfit": "957000", "depreciation": "None", "totalRevenue": "1767947", "costOfRevenue": "810947", "interestIncome": "5", "incomeBeforeTax": "-73657", "interestExpense": "53320", "operatingIncome": "-20342", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-53315", "nonInterestIncome": "None", "operatingExpenses": "977342", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "810947", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84845", "sellingGeneralAndAdministrative": "814759", "netIncomeFromContinuingOperations": "-73657" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "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": "7027255", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73657", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "13128", "operatingCashflow": "24269", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40923", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84845", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1767947, "cost_of_revenue": 810947, "gross_profit": 957000, "research_and_development": null, "selling_general_admin": 814759, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20337, "depreciation_amortisation": 84845, "ebitda": 64508, "interest_expense": 53320, "interest_income": null, "other_non_operating": null, "pretax_income": -73657, "tax_provision": null, "effective_tax_rate": null, "net_income": -73657, "net_income_continuing_ops": -73657, "net_income_to_common": -73657, "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": 7027255, "operating_cash_flow": 24269, "stock_based_compensation": 0, "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": 40923, "free_cash_flow": 24269, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20337", "ebitda": "64508", "netIncome": "-73657", "grossProfit": "957000", "depreciation": "None", "totalRevenue": "1767947", "costOfRevenue": "810947", "interestIncome": "5", "incomeBeforeTax": "-73657", "interestExpense": "53320", "operatingIncome": "-20342", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-53315", "nonInterestIncome": "None", "operatingExpenses": "977342", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "810947", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84845", "sellingGeneralAndAdministrative": "814759", "netIncomeFromContinuingOperations": "-73657" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "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": "7027255", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73657", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "13128", "operatingCashflow": "24269", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40923", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84845", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "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" ] } } }