{ "ticker": { "uuid": "81342cd3-c9de-4ad8-a124-87954cb1a42a", "symbol": "KWM", "name": "K Wave Media Ltd.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/81342cd3-c9de-4ad8-a124-87954cb1a42a/", "api_url": "https://sharemaestro.com/factors/api/tickers/81342cd3-c9de-4ad8-a124-87954cb1a42a/" }, "ticker_metadata": { "id": 6860, "uuid": "81342cd3-c9de-4ad8-a124-87954cb1a42a", "symbol": "KWM", "name": "K Wave Media Ltd.", "asset_type": "equity", "market_cap": 18214700, "stock_exchange_id": 2, "industry": "Entertainment", "sector": "Communication Services", "description": "K Wave Media Ltd. engages in the entertainment content and IP creation, merchandising, and entertainment investment business. The company is headquartered in Grand Cayman, Cayman Islands.", "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": "81342cd3-c9de-4ad8-a124-87954cb1a42a", "symbol": "KWM", "name": "K Wave Media Ltd.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/81342cd3-c9de-4ad8-a124-87954cb1a42a/", "api_url": "https://sharemaestro.com/factors/api/tickers/81342cd3-c9de-4ad8-a124-87954cb1a42a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.49, "value": 0.48, "quality": 0.47, "momentum": 0.48, "coverage": 0.758, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 0.2, "market_cap": 11831286.1, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 9.6527, "piotroski_f_score": 3, "momentum_12_1": -0.9088, "volatility_252d": 1.3892 }, "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": "2026-06-07T06:48:35.627894+00:00", "batch_id": "" }, "size": { "price_close": 0.199, "market_cap": 11831286.101, "market_cap_usd": 11831286.101, "enterprise_value": 36339191.101, "shares_outstanding": 59453699, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.2196, "pcf_ratio": null, "pfcf_ratio": 4.1167, "ev_ebitda": null, "ev_ebit": -0.8391, "ev_sales": 0.6745, "ev_fcf": 12.6442, "earnings_yield": null, "fcf_yield": 0.0791, "price_to_sales": 0.2196, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 1.4826 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.0881, "operating_margin": -0.8039, "net_margin": -2.635, "ebitda_margin": -2.6097, "fcf_margin": 0.0533, "roe": 9.6527, "roa": -1.6363, "roic": -3.3142, "roc_greenblatt": null, "asset_turnover": 0.621, "cash_conversion": -0.0202, "accruals_ratio": -1.5586, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": -3.6321, "earnings_stability_5y": null, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0547, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -6.9127, "net_debt_to_ebitda": -0.1743, "debt_to_assets": 0.3476, "interest_coverage": -16.0767, "current_ratio": 0.2415, "quick_ratio": 0.2267, "net_debt": 24507905, "local_beta": -0.0004, "volatility_252d": 1.3892, "volatility_60d": 2.8607, "max_drawdown_12m": -0.9589, "risk_adjusted_momentum": -0.6542 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.3581, "price_return_3m": -0.6842, "price_return_6m": -0.7274, "price_return_9m": -0.9184, "price_return_12m": -0.9415, "price_return_12m_ex1m": -0.9088, "momentum_6m": -0.7274, "momentum_12m": -0.9415, "momentum_12_1": -0.9088, "distance_from_52w_high": -0.9589, "distance_from_52w_low": 0, "relative_strength": -1.0994 }, "raw_ttm": { "revenue_ttm": 53875834, "gross_profit_ttm": 4745524, "ebit_ttm": -43309869, "ebitda_ttm": -140601651, "net_income_ttm": -141962618, "eps_diluted_ttm": -2.3878, "operating_cash_flow_ttm": -6743510, "capital_expenditure_ttm": 9617492, "fcf_ttm": 2873982, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2693960, "cash_and_equivalents": 5650766, "total_current_assets": 18075101, "total_current_liabilities": 74831374, "net_ppe": null, "total_assets": 86755794, "total_debt": 30158671, "total_equity": -14706998, "net_working_capital": -32248368, "book_value_per_share": -0.2474, "retained_earnings": -117150609, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -68385635, "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": 52, "quality_composite": 53, "momentum_composite": 52, "growth_composite": 52, "yield_composite": 52, "svqf_composite": 55, "vc1_composite": 52, "vc2_composite": 52, "vc3_composite": 52, "trending_value_composite": null, "overall_composite": 51, "quality_value_composite": 0.475, "os_score": 0.49, "value_percentile": 0.48, "quality_percentile": 0.47, "momentum_percentile": 0.48, "factor_coverage": 0.758, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 69, "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": 1649, "ticker_id": 6860, "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": "2026-06-07T06:48:35.627894+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.199, "market_cap": 11831286.101, "market_cap_usd": 11831286.101, "enterprise_value": 36339191.101, "shares_outstanding": 59453699, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.21960284, "pcf_ratio": null, "pfcf_ratio": 4.11668761, "ev_ebitda": null, "ev_ebit": -0.83905105, "ev_sales": 0.67449891, "ev_fcf": 12.64419579, "earnings_yield": null, "fcf_yield": 0.07908767, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.08808261, "operating_margin": -0.80388304, "net_margin": -2.6349962, "ebitda_margin": -2.60973503, "fcf_margin": 0.05334455, "roe": 9.65272573, "roa": -1.6363474, "roic": -3.31422406, "roc_greenblatt": null, "asset_turnover": 0.6210056, "cash_conversion": -0.02024464, "accruals_ratio": -1.55861761, "sbc_to_revenue": null, "debt_to_equity": -6.91271679, "net_debt_to_ebitda": -0.17430738, "debt_to_assets": 0.34762717, "interest_coverage": -16.0766563, "current_ratio": 0.24154442, "quick_ratio": 0.22667782, "net_debt": 24507905, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": -3.63211935, "earnings_stability_5y": null, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.35806452, "price_return_3m": -0.68417711, "price_return_6m": -0.7274346, "price_return_9m": -0.91844262, "price_return_12m": -0.94147059, "price_return_12m_ex1m": -0.90882353, "distance_from_52w_high": -0.9588843, "distance_from_52w_low": 0, "relative_strength": -1.09941164, "local_beta": -0.0004, "volatility_252d": 1.389193, "volatility_60d": 2.860721, "max_drawdown_12m": -0.9588843, "revenue_ttm": 53875834, "gross_profit_ttm": 4745524, "ebit_ttm": -43309869, "ebitda_ttm": -140601651, "net_income_ttm": -141962618, "eps_diluted_ttm": -2.38778445, "operating_cash_flow_ttm": -6743510, "capital_expenditure_ttm": 9617492, "fcf_ttm": 2873982, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2693960, "cash_and_equivalents": 5650766, "total_current_assets": 18075101, "total_current_liabilities": 74831374, "net_ppe": null, "total_assets": 86755794, "total_debt": 30158671, "total_equity": -14706998, "net_working_capital": -32248368, "book_value_per_share": -0.24736893, "retained_earnings": -117150609, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -68385635, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 52, "quality_composite": 53, "momentum_composite": 52, "growth_composite": 52, "yield_composite": 52, "svqf_composite": 55, "vc1_composite": 52, "vc2_composite": 52, "vc3_composite": 52, "trending_value_composite": null, "overall_composite": 51, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 69, "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": 0.2, "os": 0.49, "value": 0.48, "quality": 0.47, "momentum": 0.48, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 9.6527, "momentum_12_1": -0.9088, "complete_fields": { "id": 1649, "ticker_id": 6860, "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": "2026-06-07T06:48:35.627894+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.199, "market_cap": 11831286.101, "market_cap_usd": 11831286.101, "enterprise_value": 36339191.101, "shares_outstanding": 59453699, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.21960284, "pcf_ratio": null, "pfcf_ratio": 4.11668761, "ev_ebitda": null, "ev_ebit": -0.83905105, "ev_sales": 0.67449891, "ev_fcf": 12.64419579, "earnings_yield": null, "fcf_yield": 0.07908767, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.08808261, "operating_margin": -0.80388304, "net_margin": -2.6349962, "ebitda_margin": -2.60973503, "fcf_margin": 0.05334455, "roe": 9.65272573, "roa": -1.6363474, "roic": -3.31422406, "roc_greenblatt": null, "asset_turnover": 0.6210056, "cash_conversion": -0.02024464, "accruals_ratio": -1.55861761, "sbc_to_revenue": null, "debt_to_equity": -6.91271679, "net_debt_to_ebitda": -0.17430738, "debt_to_assets": 0.34762717, "interest_coverage": -16.0766563, "current_ratio": 0.24154442, "quick_ratio": 0.22667782, "net_debt": 24507905, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": -3.63211935, "earnings_stability_5y": null, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.35806452, "price_return_3m": -0.68417711, "price_return_6m": -0.7274346, "price_return_9m": -0.91844262, "price_return_12m": -0.94147059, "price_return_12m_ex1m": -0.90882353, "distance_from_52w_high": -0.9588843, "distance_from_52w_low": 0, "relative_strength": -1.09941164, "local_beta": -0.0004, "volatility_252d": 1.389193, "volatility_60d": 2.860721, "max_drawdown_12m": -0.9588843, "revenue_ttm": 53875834, "gross_profit_ttm": 4745524, "ebit_ttm": -43309869, "ebitda_ttm": -140601651, "net_income_ttm": -141962618, "eps_diluted_ttm": -2.38778445, "operating_cash_flow_ttm": -6743510, "capital_expenditure_ttm": 9617492, "fcf_ttm": 2873982, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2693960, "cash_and_equivalents": 5650766, "total_current_assets": 18075101, "total_current_liabilities": 74831374, "net_ppe": null, "total_assets": 86755794, "total_debt": 30158671, "total_equity": -14706998, "net_working_capital": -32248368, "book_value_per_share": -0.24736893, "retained_earnings": -117150609, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -68385635, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 52, "quality_composite": 53, "momentum_composite": 52, "growth_composite": 52, "yield_composite": 52, "svqf_composite": 55, "vc1_composite": 52, "vc2_composite": 52, "vc3_composite": 52, "trending_value_composite": null, "overall_composite": 51, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 69, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:27.836309+00:00", "is_restated": false, "income_statement": { "revenue": 53875834, "cost_of_revenue": 49130310, "gross_profit": 4745524, "ebit": -43309869, "ebitda": -140601651, "pretax_income": -143295612, "tax_provision": 300209, "net_income": -141962618, "net_income_to_common": -141962618, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5650766, "total_current_assets": 18075101, "total_assets": 86755794, "short_term_debt": 30158671, "long_term_debt": 2611563000, "total_debt": 2641721671, "total_liabilities": 101665312, "total_equity": -14706998, "shares_outstanding": 64221193, "goodwill_and_intangibles": 53678637 }, "cash_flow": { "operating_cash_flow": -6743510, "capital_expenditure": 9617492, "free_cash_flow": 2873982, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 107707, "ticker_id": 6860, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:27.836309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-140601651", "netIncome": "-141962618", "grossProfit": "4745524", "depreciation": "None", "totalRevenue": "53875834", "costOfRevenue": "49130310", "interestIncome": "407595000", "incomeBeforeTax": "-143295612", "interestExpense": "2693960", "operatingIncome": "-43309869", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "300209", "reportedCurrency": "KRW", "netInterestIncome": "-24165006000", "nonInterestIncome": "None", "operatingExpenses": "48055394", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49130310", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "69208430000", "netIncomeFromContinuingOperations": "-208109886000" }, "balance": { "goodwill": "41825751", "inventory": "1112488", "commonStock": "6263", "currentDebt": "None", "investments": "None", "totalAssets": "86755794", "longTermDebt": "2611563000", "shortTermDebt": "30158671", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11852886", "reportedCurrency": "KRW", "retainedEarnings": "-117150609", "totalLiabilities": "101665312", "otherCurrentAssets": "4153427", "totalCurrentAssets": "18075101", "currentLongTermDebt": "42005919000", "longTermInvestments": "7062099000", "shortTermInvestments": "522102", "currentNetReceivables": "6636317", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68680692", "currentAccountsPayable": "3964300", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36286238", "totalShareholderEquity": "-14706998", "capitalLeaseObligations": "7971269000", "otherCurrentLiabilities": "38716467", "totalCurrentLiabilities": "74831374", "otherNonCurrentLiabilities": "222566000", "totalNonCurrentLiabilities": "26833937", "cashAndShortTermInvestments": "5650766", "commonStockSharesOutstanding": "64221193", "intangibleAssetsExcludingGoodwill": "11852886", "cashAndCashEquivalentsAtCarryingValue": "5650766", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-143595822", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "KRW", "changeInInventory": "None", "operatingCashflow": "-6743510", "capitalExpenditures": "9617492", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20900821", "cashflowFromInvestment": "-11278112", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-697180", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 53875834, "cost_of_revenue": 49130310, "gross_profit": 4745524, "research_and_development": null, "selling_general_admin": 69208430000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -43309869, "depreciation_amortisation": null, "ebitda": -140601651, "interest_expense": 2693960, "interest_income": null, "other_non_operating": null, "pretax_income": -143295612, "tax_provision": 300209, "effective_tax_rate": null, "net_income": -141962618, "net_income_continuing_ops": -208109886000, "net_income_to_common": -141962618, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5650766, "short_term_investments": 522102, "net_receivables": 6636317, "inventory": 1112488, "other_current_assets": null, "total_current_assets": 18075101, "net_ppe": null, "goodwill": 41825751, "intangible_assets": 11852886, "goodwill_and_intangibles": 53678637, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 68680692, "total_assets": 86755794, "short_term_debt": 30158671, "accounts_payable": 3964300, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74831374, "long_term_debt": 2611563000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26833937, "total_liabilities": 101665312, "total_debt": 2641721671, "preferred_stock": null, "minority_interest": null, "retained_earnings": -117150609, "total_equity": -14706998, "shares_outstanding": 64221193, "operating_cash_flow": -6743510, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9617492, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11278112, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20900821, "free_cash_flow": 2873982, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-140601651", "netIncome": "-141962618", "grossProfit": "4745524", "depreciation": "None", "totalRevenue": "53875834", "costOfRevenue": "49130310", "interestIncome": "407595000", "incomeBeforeTax": "-143295612", "interestExpense": "2693960", "operatingIncome": "-43309869", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "300209", "reportedCurrency": "KRW", "netInterestIncome": "-24165006000", "nonInterestIncome": "None", "operatingExpenses": "48055394", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49130310", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "69208430000", "netIncomeFromContinuingOperations": "-208109886000" }, "balance": { "goodwill": "41825751", "inventory": "1112488", "commonStock": "6263", "currentDebt": "None", "investments": "None", "totalAssets": "86755794", "longTermDebt": "2611563000", "shortTermDebt": "30158671", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11852886", "reportedCurrency": "KRW", "retainedEarnings": "-117150609", "totalLiabilities": "101665312", "otherCurrentAssets": "4153427", "totalCurrentAssets": "18075101", "currentLongTermDebt": "42005919000", "longTermInvestments": "7062099000", "shortTermInvestments": "522102", "currentNetReceivables": "6636317", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68680692", "currentAccountsPayable": "3964300", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36286238", "totalShareholderEquity": "-14706998", "capitalLeaseObligations": "7971269000", "otherCurrentLiabilities": "38716467", "totalCurrentLiabilities": "74831374", "otherNonCurrentLiabilities": "222566000", "totalNonCurrentLiabilities": "26833937", "cashAndShortTermInvestments": "5650766", "commonStockSharesOutstanding": "64221193", "intangibleAssetsExcludingGoodwill": "11852886", "cashAndCashEquivalentsAtCarryingValue": "5650766", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-143595822", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "KRW", "changeInInventory": "None", "operatingCashflow": "-6743510", "capitalExpenditures": "9617492", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20900821", "cashflowFromInvestment": "-11278112", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-697180", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:27.836309+00:00", "is_restated": false, "income_statement": { "revenue": 481053, "cost_of_revenue": 479260, "gross_profit": 1793, "ebit": -11733713, "ebitda": -11733713, "pretax_income": -12758375, "tax_provision": null, "net_income": -12758375, "net_income_to_common": -12758375, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 333069, "total_current_assets": 3887000, "total_assets": 8492000, "short_term_debt": 1004578, "long_term_debt": 2666833, "total_debt": 3671411, "total_liabilities": 10003000, "total_equity": -1511000, "shares_outstanding": 63246290, "goodwill_and_intangibles": 7801317000 }, "cash_flow": { "operating_cash_flow": -2857167000, "capital_expenditure": 273220000, "free_cash_flow": -2583947000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 107710, "ticker_id": 6860, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:27.836309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-11733713", "netIncome": "-12758375", "grossProfit": "1793", "depreciation": "None", "totalRevenue": "481053", "costOfRevenue": "479260", "interestIncome": "287285000", "incomeBeforeTax": "-12758375", "interestExpense": "1257378000", "operatingIncome": "-11733713", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "399", "nonInterestIncome": "None", "operatingExpenses": "11735506", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "479260", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "11838397", "netIncomeFromContinuingOperations": "-12870234" }, "balance": { "goodwill": "3267730000", "inventory": "818324000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "8492000", "longTermDebt": "2666833", "shortTermDebt": "1004578", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4533587000", "reportedCurrency": "USD", "retainedEarnings": "-21803000", "totalLiabilities": "10003000", "otherCurrentAssets": "2641608", "totalCurrentAssets": "3887000", "currentLongTermDebt": "965224", "longTermInvestments": "2778055", "shortTermInvestments": "463524000", "currentNetReceivables": "912323", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4605000", "currentAccountsPayable": "5930000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3671000", "totalShareholderEquity": "-1511000", "capitalLeaseObligations": "39354", "otherCurrentLiabilities": "422", "totalCurrentLiabilities": "6935000", "otherNonCurrentLiabilities": "149999000", "totalNonCurrentLiabilities": "3068000", "cashAndShortTermInvestments": "333069", "commonStockSharesOutstanding": "63246290", "intangibleAssetsExcludingGoodwill": "4533587000", "cashAndCashEquivalentsAtCarryingValue": "333069", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3558195000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "KRW", "changeInInventory": "None", "operatingCashflow": "-2857167000", "capitalExpenditures": "273220000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1287375000", "cashflowFromInvestment": "-361038000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 481053, "cost_of_revenue": 479260, "gross_profit": 1793, "research_and_development": null, "selling_general_admin": 11838397, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11733713, "depreciation_amortisation": null, "ebitda": -11733713, "interest_expense": 1257378000, "interest_income": null, "other_non_operating": null, "pretax_income": -12758375, "tax_provision": null, "effective_tax_rate": null, "net_income": -12758375, "net_income_continuing_ops": -12870234, "net_income_to_common": -12758375, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 333069, "short_term_investments": 463524000, "net_receivables": 912323, "inventory": 818324000, "other_current_assets": null, "total_current_assets": 3887000, "net_ppe": null, "goodwill": 3267730000, "intangible_assets": 4533587000, "goodwill_and_intangibles": 7801317000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4605000, "total_assets": 8492000, "short_term_debt": 1004578, "accounts_payable": 5930000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6935000, "long_term_debt": 2666833, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3068000, "total_liabilities": 10003000, "total_debt": 3671411, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21803000, "total_equity": -1511000, "shares_outstanding": 63246290, "operating_cash_flow": -2857167000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 273220000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -361038000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1287375000, "free_cash_flow": -2583947000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-11733713", "netIncome": "-12758375", "grossProfit": "1793", "depreciation": "None", "totalRevenue": "481053", "costOfRevenue": "479260", "interestIncome": "287285000", "incomeBeforeTax": "-12758375", "interestExpense": "1257378000", "operatingIncome": "-11733713", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "399", "nonInterestIncome": "None", "operatingExpenses": "11735506", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "479260", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "11838397", "netIncomeFromContinuingOperations": "-12870234" }, "balance": { "goodwill": "3267730000", "inventory": "818324000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "8492000", "longTermDebt": "2666833", "shortTermDebt": "1004578", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4533587000", "reportedCurrency": "USD", "retainedEarnings": "-21803000", "totalLiabilities": "10003000", "otherCurrentAssets": "2641608", "totalCurrentAssets": "3887000", "currentLongTermDebt": "965224", "longTermInvestments": "2778055", "shortTermInvestments": "463524000", "currentNetReceivables": "912323", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4605000", "currentAccountsPayable": "5930000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3671000", "totalShareholderEquity": "-1511000", "capitalLeaseObligations": "39354", "otherCurrentLiabilities": "422", "totalCurrentLiabilities": "6935000", "otherNonCurrentLiabilities": "149999000", "totalNonCurrentLiabilities": "3068000", "cashAndShortTermInvestments": "333069", "commonStockSharesOutstanding": "63246290", "intangibleAssetsExcludingGoodwill": "4533587000", "cashAndCashEquivalentsAtCarryingValue": "333069", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3558195000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "KRW", "changeInInventory": "None", "operatingCashflow": "-2857167000", "capitalExpenditures": "273220000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1287375000", "cashflowFromInvestment": "-361038000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:27.836309+00:00", "is_restated": false, "income_statement": { "revenue": 207823, "cost_of_revenue": 206279, "gross_profit": 1544, "ebit": -8914996, "ebitda": -8846494, "pretax_income": -8893270, "tax_provision": null, "net_income": -8893270, "net_income_to_common": -8893270, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2525682, "total_current_assets": 5194000, "total_assets": 8778338, "short_term_debt": 115741, "long_term_debt": null, "total_debt": 115741, "total_liabilities": 2766234, "total_equity": 6012104, "shares_outstanding": 63246290, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7968781, "capital_expenditure": 37232, "free_cash_flow": -7931549, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 107713, "ticker_id": 6860, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:27.836309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8914996", "ebitda": "-8846494", "netIncome": "-8893270", "grossProfit": "1544", "depreciation": "None", "totalRevenue": "207823", "costOfRevenue": "206279", "interestIncome": "7956", "incomeBeforeTax": "-8893270", "interestExpense": "1385142000", "operatingIncome": "-8914997", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "7956", "nonInterestIncome": "None", "operatingExpenses": "8916542", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206279", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68502", "sellingGeneralAndAdministrative": "8916542", "netIncomeFromContinuingOperations": "-8930946" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "8778338", "longTermDebt": "None", "shortTermDebt": "115741", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8930946", "totalLiabilities": "2766234", "otherCurrentAssets": "1590657", "totalCurrentAssets": "5194000", "currentLongTermDebt": "None", "longTermInvestments": "1600000", "shortTermInvestments": "1006757", "currentNetReceivables": "70906", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3584336", "currentAccountsPayable": "311545", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "167826", "totalShareholderEquity": "6012104", "capitalLeaseObligations": "167826", "otherCurrentLiabilities": "2205835", "totalCurrentLiabilities": "2667458", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "98776", "cashAndShortTermInvestments": "2525682", "commonStockSharesOutstanding": "63246290", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2525682", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8893270", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7968781", "capitalExpenditures": "37232", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13065915", "cashflowFromInvestment": "-2626264", "stockBasedCompensation": "1742359", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-120", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68502", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 207823, "cost_of_revenue": 206279, "gross_profit": 1544, "research_and_development": null, "selling_general_admin": 8916542, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8914996, "depreciation_amortisation": 68502, "ebitda": -8846494, "interest_expense": 1385142000, "interest_income": null, "other_non_operating": null, "pretax_income": -8893270, "tax_provision": null, "effective_tax_rate": null, "net_income": -8893270, "net_income_continuing_ops": -8930946, "net_income_to_common": -8893270, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2525682, "short_term_investments": 1006757, "net_receivables": 70906, "inventory": null, "other_current_assets": null, "total_current_assets": 5194000, "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": 3584336, "total_assets": 8778338, "short_term_debt": 115741, "accounts_payable": 311545, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2667458, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 98776, "total_liabilities": 2766234, "total_debt": 115741, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8930946, "total_equity": 6012104, "shares_outstanding": 63246290, "operating_cash_flow": -7968781, "stock_based_compensation": 1742359, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37232, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2626264, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13065915, "free_cash_flow": -7931549, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8914996", "ebitda": "-8846494", "netIncome": "-8893270", "grossProfit": "1544", "depreciation": "None", "totalRevenue": "207823", "costOfRevenue": "206279", "interestIncome": "7956", "incomeBeforeTax": "-8893270", "interestExpense": "1385142000", "operatingIncome": "-8914997", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "7956", "nonInterestIncome": "None", "operatingExpenses": "8916542", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206279", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68502", "sellingGeneralAndAdministrative": "8916542", "netIncomeFromContinuingOperations": "-8930946" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "8778338", "longTermDebt": "None", "shortTermDebt": "115741", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8930946", "totalLiabilities": "2766234", "otherCurrentAssets": "1590657", "totalCurrentAssets": "5194000", "currentLongTermDebt": "None", "longTermInvestments": "1600000", "shortTermInvestments": "1006757", "currentNetReceivables": "70906", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3584336", "currentAccountsPayable": "311545", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "167826", "totalShareholderEquity": "6012104", "capitalLeaseObligations": "167826", "otherCurrentLiabilities": "2205835", "totalCurrentLiabilities": "2667458", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "98776", "cashAndShortTermInvestments": "2525682", "commonStockSharesOutstanding": "63246290", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2525682", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8893270", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7968781", "capitalExpenditures": "37232", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13065915", "cashflowFromInvestment": "-2626264", "stockBasedCompensation": "1742359", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-120", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68502", "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": "2026-06-06T21:44:27.836309+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5650766, "total_current_assets": 18075101, "total_assets": 86755794, "short_term_debt": 30158671, "long_term_debt": null, "total_debt": 30158671, "total_liabilities": 101665312, "total_equity": -14706998, "shares_outstanding": null, "goodwill_and_intangibles": 53678637 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 107705, "ticker_id": 6860, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:27.836309+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "41825751", "inventory": "1112488", "commonStock": "6263", "currentDebt": "None", "investments": "None", "totalAssets": "86755794", "longTermDebt": "None", "shortTermDebt": "30158671", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "11852886", "reportedCurrency": "None", "retainedEarnings": "-117150609", "totalLiabilities": "101665312", "otherCurrentAssets": "4153427", "totalCurrentAssets": "18075101", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "522102", "currentNetReceivables": "6636317", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68680692", "currentAccountsPayable": "3964300", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36286238", "totalShareholderEquity": "-14706998", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38716467", "totalCurrentLiabilities": "74831374", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "26833937", "cashAndShortTermInvestments": "5650766", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "11852886", "cashAndCashEquivalentsAtCarryingValue": "5650766", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5650766, "short_term_investments": 522102, "net_receivables": 6636317, "inventory": 1112488, "other_current_assets": null, "total_current_assets": 18075101, "net_ppe": null, "goodwill": 41825751, "intangible_assets": 11852886, "goodwill_and_intangibles": 53678637, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 68680692, "total_assets": 86755794, "short_term_debt": 30158671, "accounts_payable": 3964300, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74831374, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26833937, "total_liabilities": 101665312, "total_debt": 30158671, "preferred_stock": null, "minority_interest": null, "retained_earnings": -117150609, "total_equity": -14706998, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "41825751", "inventory": "1112488", "commonStock": "6263", "currentDebt": "None", "investments": "None", "totalAssets": "86755794", "longTermDebt": "None", "shortTermDebt": "30158671", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "11852886", "reportedCurrency": "None", "retainedEarnings": "-117150609", "totalLiabilities": "101665312", "otherCurrentAssets": "4153427", "totalCurrentAssets": "18075101", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "522102", "currentNetReceivables": "6636317", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68680692", "currentAccountsPayable": "3964300", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36286238", "totalShareholderEquity": "-14706998", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38716467", "totalCurrentLiabilities": "74831374", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "26833937", "cashAndShortTermInvestments": "5650766", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "11852886", "cashAndCashEquivalentsAtCarryingValue": "5650766", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:27.836309+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4669, "total_current_assets": 13655, "total_assets": 126644, "short_term_debt": 9814.11, "long_term_debt": 2611563000, "total_debt": 2611572814.11, "total_liabilities": 55134, "total_equity": 70891, "shares_outstanding": 59453699, "goodwill_and_intangibles": 100592 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 107706, "ticker_id": 6860, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:27.836309+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "97196", "inventory": "1097", "commonStock": "4.78", "currentDebt": "None", "investments": "None", "totalAssets": "126644", "longTermDebt": "2611563000", "shortTermDebt": "9814.11", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3396", "reportedCurrency": "KRW", "retainedEarnings": "-1813", "totalLiabilities": "55134", "otherCurrentAssets": "2534", "totalCurrentAssets": "13655", "currentLongTermDebt": "42005919000", "longTermInvestments": "7062099000", "shortTermInvestments": "533.34", "currentNetReceivables": "4820", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "112989", "currentAccountsPayable": "30460", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13631", "totalShareholderEquity": "70891", "capitalLeaseObligations": "7971269000", "otherCurrentLiabilities": "-784167", "totalCurrentLiabilities": "47191", "otherNonCurrentLiabilities": "222566000", "totalNonCurrentLiabilities": "7943.40", "cashAndShortTermInvestments": "4669", "commonStockSharesOutstanding": "59453699", "intangibleAssetsExcludingGoodwill": "3396", "cashAndCashEquivalentsAtCarryingValue": "4669", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4669, "short_term_investments": 533.34, "net_receivables": 4820, "inventory": 1097, "other_current_assets": null, "total_current_assets": 13655, "net_ppe": null, "goodwill": 97196, "intangible_assets": 3396, "goodwill_and_intangibles": 100592, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 112989, "total_assets": 126644, "short_term_debt": 9814.11, "accounts_payable": 30460, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47191, "long_term_debt": 2611563000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7943.4, "total_liabilities": 55134, "total_debt": 2611572814.11, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1813, "total_equity": 70891, "shares_outstanding": 59453699, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "97196", "inventory": "1097", "commonStock": "4.78", "currentDebt": "None", "investments": "None", "totalAssets": "126644", "longTermDebt": "2611563000", "shortTermDebt": "9814.11", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3396", "reportedCurrency": "KRW", "retainedEarnings": "-1813", "totalLiabilities": "55134", "otherCurrentAssets": "2534", "totalCurrentAssets": "13655", "currentLongTermDebt": "42005919000", "longTermInvestments": "7062099000", "shortTermInvestments": "533.34", "currentNetReceivables": "4820", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "112989", "currentAccountsPayable": "30460", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13631", "totalShareholderEquity": "70891", "capitalLeaseObligations": "7971269000", "otherCurrentLiabilities": "-784167", "totalCurrentLiabilities": "47191", "otherNonCurrentLiabilities": "222566000", "totalNonCurrentLiabilities": "7943.40", "cashAndShortTermInvestments": "4669", "commonStockSharesOutstanding": "59453699", "intangibleAssetsExcludingGoodwill": "3396", "cashAndCashEquivalentsAtCarryingValue": "4669", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:27.836309+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6382830, "total_current_assets": 18665189, "total_assets": 173106803, "short_term_debt": 13414614, "long_term_debt": null, "total_debt": 13414614, "total_liabilities": 75361555, "total_equity": 96899814, "shares_outstanding": 63198090, "goodwill_and_intangibles": 137498015.3 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 107708, "ticker_id": 6860, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:27.836309+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "132855606", "inventory": "1499815", "commonStock": "6532", "currentDebt": "None", "investments": "None", "totalAssets": "173106803", "longTermDebt": "None", "shortTermDebt": "13414614", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "4642409.30", "reportedCurrency": "KRW", "retainedEarnings": "-2479411", "totalLiabilities": "75361555", "otherCurrentAssets": "3464728", "totalCurrentAssets": "18665189", "currentLongTermDebt": "16476644000", "longTermInvestments": "6156111000", "shortTermInvestments": "729011", "currentNetReceivables": "6588803", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154441613", "currentAccountsPayable": "41636105", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18633063", "totalShareholderEquity": "96899814", "capitalLeaseObligations": "8992332000", "otherCurrentLiabilities": "-1071855189", "totalCurrentLiabilities": "64503958", "otherNonCurrentLiabilities": "120000000", "totalNonCurrentLiabilities": "10857596", "cashAndShortTermInvestments": "6382830", "commonStockSharesOutstanding": "63198090", "intangibleAssetsExcludingGoodwill": "4642409.30", "cashAndCashEquivalentsAtCarryingValue": "6382830", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6382830, "short_term_investments": 729011, "net_receivables": 6588803, "inventory": 1499815, "other_current_assets": null, "total_current_assets": 18665189, "net_ppe": null, "goodwill": 132855606, "intangible_assets": 4642409.3, "goodwill_and_intangibles": 137498015.3, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 154441613, "total_assets": 173106803, "short_term_debt": 13414614, "accounts_payable": 41636105, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64503958, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10857596, "total_liabilities": 75361555, "total_debt": 13414614, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2479411, "total_equity": 96899814, "shares_outstanding": 63198090, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "132855606", "inventory": "1499815", "commonStock": "6532", "currentDebt": "None", "investments": "None", "totalAssets": "173106803", "longTermDebt": "None", "shortTermDebt": "13414614", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "4642409.30", "reportedCurrency": "KRW", "retainedEarnings": "-2479411", "totalLiabilities": "75361555", "otherCurrentAssets": "3464728", "totalCurrentAssets": "18665189", "currentLongTermDebt": "16476644000", "longTermInvestments": "6156111000", "shortTermInvestments": "729011", "currentNetReceivables": "6588803", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154441613", "currentAccountsPayable": "41636105", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18633063", "totalShareholderEquity": "96899814", "capitalLeaseObligations": "8992332000", "otherCurrentLiabilities": "-1071855189", "totalCurrentLiabilities": "64503958", "otherNonCurrentLiabilities": "120000000", "totalNonCurrentLiabilities": "10857596", "cashAndShortTermInvestments": "6382830", "commonStockSharesOutstanding": "63198090", "intangibleAssetsExcludingGoodwill": "4642409.30", "cashAndCashEquivalentsAtCarryingValue": "6382830", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:27.836309+00:00", "is_restated": false, "income_statement": { "revenue": 66230, "cost_of_revenue": 116443, "gross_profit": -50213, "ebit": -2502020, "ebitda": -2502020, "pretax_income": -3523643, "tax_provision": null, "net_income": -3523643, "net_income_to_common": -3523643, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 333069, "total_current_assets": 3887000, "total_assets": 8492000, "short_term_debt": 1004578, "long_term_debt": 2666833, "total_debt": 3671411, "total_liabilities": 10003000, "total_equity": -1511000, "shares_outstanding": 63139000, "goodwill_and_intangibles": 7801317000 }, "cash_flow": { "operating_cash_flow": 2477354822, "capital_expenditure": 271830022, "free_cash_flow": 2749184844, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 107709, "ticker_id": 6860, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:27.836309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-2502020", "netIncome": "-3523643", "grossProfit": "-50213", "depreciation": "None", "totalRevenue": "66230", "costOfRevenue": "116443", "interestIncome": "None", "incomeBeforeTax": "-3523643", "interestExpense": "None", "operatingIncome": "-2502020", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "11", "nonInterestIncome": "None", "operatingExpenses": "2451807", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116443", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1318683", "netIncomeFromContinuingOperations": "-2406006" }, "balance": { "goodwill": "3267730000", "inventory": "818324000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "8492000", "longTermDebt": "2666833", "shortTermDebt": "1004578", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4533587000", "reportedCurrency": "USD", "retainedEarnings": "-21803000", "totalLiabilities": "10003000", "otherCurrentAssets": "2641608", "totalCurrentAssets": "3887000", "currentLongTermDebt": "965224", "longTermInvestments": "2778055", "shortTermInvestments": "463524000", "currentNetReceivables": "912323", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4605000", "currentAccountsPayable": "5930000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3671000", "totalShareholderEquity": "-1511000", "capitalLeaseObligations": "39354", "otherCurrentLiabilities": "422", "totalCurrentLiabilities": "6935000", "otherNonCurrentLiabilities": "149999000", "totalNonCurrentLiabilities": "3068000", "cashAndShortTermInvestments": "333069", "commonStockSharesOutstanding": "63139000", "intangibleAssetsExcludingGoodwill": "4533587000", "cashAndCashEquivalentsAtCarryingValue": "333069", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10163547176", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "KRW", "changeInInventory": "None", "operatingCashflow": "2477354822", "capitalExpenditures": "271830022", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3660171038.70", "cashflowFromInvestment": "-359648022", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 66230, "cost_of_revenue": 116443, "gross_profit": -50213, "research_and_development": null, "selling_general_admin": 1318683, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2502020, "depreciation_amortisation": null, "ebitda": -2502020, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -3523643, "tax_provision": null, "effective_tax_rate": null, "net_income": -3523643, "net_income_continuing_ops": -2406006, "net_income_to_common": -3523643, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 333069, "short_term_investments": 463524000, "net_receivables": 912323, "inventory": 818324000, "other_current_assets": null, "total_current_assets": 3887000, "net_ppe": null, "goodwill": 3267730000, "intangible_assets": 4533587000, "goodwill_and_intangibles": 7801317000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4605000, "total_assets": 8492000, "short_term_debt": 1004578, "accounts_payable": 5930000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6935000, "long_term_debt": 2666833, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3068000, "total_liabilities": 10003000, "total_debt": 3671411, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21803000, "total_equity": -1511000, "shares_outstanding": 63139000, "operating_cash_flow": 2477354822, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 271830022, "acquisitions": null, "other_investing": null, "investing_cash_flow": -359648022, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3660171038.7, "free_cash_flow": 2749184844, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-2502020", "netIncome": "-3523643", "grossProfit": "-50213", "depreciation": "None", "totalRevenue": "66230", "costOfRevenue": "116443", "interestIncome": "None", "incomeBeforeTax": "-3523643", "interestExpense": "None", "operatingIncome": "-2502020", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "11", "nonInterestIncome": "None", "operatingExpenses": "2451807", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116443", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1318683", "netIncomeFromContinuingOperations": "-2406006" }, "balance": { "goodwill": "3267730000", "inventory": "818324000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "8492000", "longTermDebt": "2666833", "shortTermDebt": "1004578", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4533587000", "reportedCurrency": "USD", "retainedEarnings": "-21803000", "totalLiabilities": "10003000", "otherCurrentAssets": "2641608", "totalCurrentAssets": "3887000", "currentLongTermDebt": "965224", "longTermInvestments": "2778055", "shortTermInvestments": "463524000", "currentNetReceivables": "912323", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4605000", "currentAccountsPayable": "5930000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3671000", "totalShareholderEquity": "-1511000", "capitalLeaseObligations": "39354", "otherCurrentLiabilities": "422", "totalCurrentLiabilities": "6935000", "otherNonCurrentLiabilities": "149999000", "totalNonCurrentLiabilities": "3068000", "cashAndShortTermInvestments": "333069", "commonStockSharesOutstanding": "63139000", "intangibleAssetsExcludingGoodwill": "4533587000", "cashAndCashEquivalentsAtCarryingValue": "333069", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10163547176", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "KRW", "changeInInventory": "None", "operatingCashflow": "2477354822", "capitalExpenditures": "271830022", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3660171038.70", "cashflowFromInvestment": "-359648022", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-06T21:44:27.836309+00:00", "is_restated": false, "income_statement": { "revenue": -18365600000, "cost_of_revenue": -16298415000, "gross_profit": -2067185000, "ebit": -12661974000, "ebitda": -14205666000, "pretax_income": -13302249000, "tax_provision": 61343000, "net_income": -13642958000, "net_income_to_common": -13642958000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166262, "total_current_assets": 3735000, "total_assets": 8805000, "short_term_debt": 613161, "long_term_debt": 1013169, "total_debt": 1626330, "total_liabilities": 8386000, "total_equity": 418747, "shares_outstanding": 63138747, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2245488822.1, "capital_expenditure": 143150022, "free_cash_flow": -2102338800.1, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 107711, "ticker_id": 6860, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:27.836309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12661974000", "ebitda": "-14205666000", "netIncome": "-13642958000", "grossProfit": "-2067185000", "depreciation": "None", "totalRevenue": "-18365600000", "costOfRevenue": "-16298415000", "interestIncome": "172137215.60", "incomeBeforeTax": "-13302249000", "interestExpense": "None", "operatingIncome": "-14033020000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "61343000", "reportedCurrency": "KRW", "netInterestIncome": "735796784.40", "nonInterestIncome": "None", "operatingExpenses": "11965835000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-16298415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-1543692000", "sellingGeneralAndAdministrative": "11739758968.20", "netIncomeFromContinuingOperations": "-13363592176.40" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "8805000", "longTermDebt": "1013169", "shortTermDebt": "613161", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-19395000", "totalLiabilities": "8386000", "otherCurrentAssets": "2609060", "totalCurrentAssets": "3735000", "currentLongTermDebt": "539514", "longTermInvestments": "2924015", "shortTermInvestments": "945946", "currentNetReceivables": "13940", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5070000", "currentAccountsPayable": "2687000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1626000", "totalShareholderEquity": "418747", "capitalLeaseObligations": "73647", "otherCurrentLiabilities": "3959839", "totalCurrentLiabilities": "7260000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1126000", "cashAndShortTermInvestments": "166262", "commonStockSharesOutstanding": "63138747", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "166262", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13363592176.40", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "KRW", "changeInInventory": "None", "operatingCashflow": "-2245488822.10", "capitalExpenditures": "143150022", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3185503038", "cashflowFromInvestment": "349556022", "stockBasedCompensation": "2803555170", "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": "-1543692386.90", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -18365600000, "cost_of_revenue": -16298415000, "gross_profit": -2067185000, "research_and_development": null, "selling_general_admin": 11739758968.2, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12661974000, "depreciation_amortisation": -1543692000, "ebitda": -14205666000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -13302249000, "tax_provision": 61343000, "effective_tax_rate": null, "net_income": -13642958000, "net_income_continuing_ops": -13363592176.4, "net_income_to_common": -13642958000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166262, "short_term_investments": 945946, "net_receivables": 13940, "inventory": null, "other_current_assets": null, "total_current_assets": 3735000, "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": 5070000, "total_assets": 8805000, "short_term_debt": 613161, "accounts_payable": 2687000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7260000, "long_term_debt": 1013169, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1126000, "total_liabilities": 8386000, "total_debt": 1626330, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19395000, "total_equity": 418747, "shares_outstanding": 63138747, "operating_cash_flow": -2245488822.1, "stock_based_compensation": 2803555170, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 143150022, "acquisitions": null, "other_investing": null, "investing_cash_flow": 349556022, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3185503038, "free_cash_flow": -2102338800.1, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12661974000", "ebitda": "-14205666000", "netIncome": "-13642958000", "grossProfit": "-2067185000", "depreciation": "None", "totalRevenue": "-18365600000", "costOfRevenue": "-16298415000", "interestIncome": "172137215.60", "incomeBeforeTax": "-13302249000", "interestExpense": "None", "operatingIncome": "-14033020000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "61343000", "reportedCurrency": "KRW", "netInterestIncome": "735796784.40", "nonInterestIncome": "None", "operatingExpenses": "11965835000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-16298415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-1543692000", "sellingGeneralAndAdministrative": "11739758968.20", "netIncomeFromContinuingOperations": "-13363592176.40" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "8805000", "longTermDebt": "1013169", "shortTermDebt": "613161", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-19395000", "totalLiabilities": "8386000", "otherCurrentAssets": "2609060", "totalCurrentAssets": "3735000", "currentLongTermDebt": "539514", "longTermInvestments": "2924015", "shortTermInvestments": "945946", "currentNetReceivables": "13940", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5070000", "currentAccountsPayable": "2687000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1626000", "totalShareholderEquity": "418747", "capitalLeaseObligations": "73647", "otherCurrentLiabilities": "3959839", "totalCurrentLiabilities": "7260000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1126000", "cashAndShortTermInvestments": "166262", "commonStockSharesOutstanding": "63138747", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "166262", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13363592176.40", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "KRW", "changeInInventory": "None", "operatingCashflow": "-2245488822.10", "capitalExpenditures": "143150022", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3185503038", "cashflowFromInvestment": "349556022", "stockBasedCompensation": "2803555170", "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": "-1543692386.90", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:27.836309+00:00", "is_restated": false, "income_statement": { "revenue": 208704, "cost_of_revenue": null, "gross_profit": 208704, "ebit": -3641863, "ebitda": -3612241, "pretax_income": -3632730, "tax_provision": null, "net_income": -3632730, "net_income_to_common": -3632730, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2525682, "total_current_assets": 5194000, "total_assets": 8778338, "short_term_debt": 115741, "long_term_debt": null, "total_debt": 115741, "total_liabilities": 2766234, "total_equity": 6012104, "shares_outstanding": 94672, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3167142, "capital_expenditure": 2315, "free_cash_flow": -3164827, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 107712, "ticker_id": 6860, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:27.836309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3641863", "ebitda": "-3612241", "netIncome": "-3632730", "grossProfit": "208704", "depreciation": "None", "totalRevenue": "208704", "costOfRevenue": "None", "interestIncome": "7873", "incomeBeforeTax": "-3632730", "interestExpense": "None", "operatingIncome": "-3641863", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "7873", "nonInterestIncome": "None", "operatingExpenses": "3850567", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29622", "sellingGeneralAndAdministrative": "3643414", "netIncomeFromContinuingOperations": "-3632730" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "8778338", "longTermDebt": "None", "shortTermDebt": "115741", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8930946", "totalLiabilities": "2766234", "otherCurrentAssets": "1590657", "totalCurrentAssets": "5194000", "currentLongTermDebt": "None", "longTermInvestments": "1600000", "shortTermInvestments": "1006757", "currentNetReceivables": "70906", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3584336", "currentAccountsPayable": "311545", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "167826", "totalShareholderEquity": "6012104", "capitalLeaseObligations": "167826", "otherCurrentLiabilities": "2205835", "totalCurrentLiabilities": "2667458", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "98776", "cashAndShortTermInvestments": "2525682", "commonStockSharesOutstanding": "94672", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2525682", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3632730", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3167142", "capitalExpenditures": "2315", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "1533937", "stockBasedCompensation": "0", "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": "29622", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 208704, "cost_of_revenue": null, "gross_profit": 208704, "research_and_development": null, "selling_general_admin": 3643414, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3641863, "depreciation_amortisation": 29622, "ebitda": -3612241, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -3632730, "tax_provision": null, "effective_tax_rate": null, "net_income": -3632730, "net_income_continuing_ops": -3632730, "net_income_to_common": -3632730, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2525682, "short_term_investments": 1006757, "net_receivables": 70906, "inventory": null, "other_current_assets": null, "total_current_assets": 5194000, "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": 3584336, "total_assets": 8778338, "short_term_debt": 115741, "accounts_payable": 311545, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2667458, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 98776, "total_liabilities": 2766234, "total_debt": 115741, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8930946, "total_equity": 6012104, "shares_outstanding": 94672, "operating_cash_flow": -3167142, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2315, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1533937, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": -3164827, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3641863", "ebitda": "-3612241", "netIncome": "-3632730", "grossProfit": "208704", "depreciation": "None", "totalRevenue": "208704", "costOfRevenue": "None", "interestIncome": "7873", "incomeBeforeTax": "-3632730", "interestExpense": "None", "operatingIncome": "-3641863", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "7873", "nonInterestIncome": "None", "operatingExpenses": "3850567", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29622", "sellingGeneralAndAdministrative": "3643414", "netIncomeFromContinuingOperations": "-3632730" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "8778338", "longTermDebt": "None", "shortTermDebt": "115741", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8930946", "totalLiabilities": "2766234", "otherCurrentAssets": "1590657", "totalCurrentAssets": "5194000", "currentLongTermDebt": "None", "longTermInvestments": "1600000", "shortTermInvestments": "1006757", "currentNetReceivables": "70906", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3584336", "currentAccountsPayable": "311545", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "167826", "totalShareholderEquity": "6012104", "capitalLeaseObligations": "167826", "otherCurrentLiabilities": "2205835", "totalCurrentLiabilities": "2667458", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "98776", "cashAndShortTermInvestments": "2525682", "commonStockSharesOutstanding": "94672", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2525682", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3632730", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3167142", "capitalExpenditures": "2315", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "1533937", "stockBasedCompensation": "0", "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": "29622", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:27.836309+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -2178693, "ebitda": -2149357, "pretax_income": -2163530, "tax_provision": null, "net_income": -2163530, "net_income_to_common": -2163530, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4135318, "total_current_assets": 7946597, "total_assets": 11431648, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1948416, "total_equity": 9483232, "shares_outstanding": 63138747, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2474525, "capital_expenditure": 827, "free_cash_flow": -2473698, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 107714, "ticker_id": 6860, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:27.836309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2178693", "ebitda": "-2149357", "netIncome": "-2163530", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "69", "incomeBeforeTax": "-2163530", "interestExpense": "None", "operatingIncome": "-2178693", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "69", "nonInterestIncome": "None", "operatingExpenses": "2178693", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29336", "sellingGeneralAndAdministrative": "2178693", "netIncomeFromContinuingOperations": "-2163530" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11431648", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5298216", "totalLiabilities": "1948416", "otherCurrentAssets": "220959", "totalCurrentAssets": "7946597", "currentLongTermDebt": "None", "longTermInvestments": "1600000", "shortTermInvestments": "1000000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3485051", "currentAccountsPayable": "765273", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "9483232", "capitalLeaseObligations": "186512", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1871219", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "77197", "cashAndShortTermInvestments": "4135318", "commonStockSharesOutstanding": "63138747", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4135318", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2163530", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2474525", "capitalExpenditures": "827", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9155941", "cashflowFromInvestment": "-4137079", "stockBasedCompensation": "39", "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": "29336", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 2178693, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2178693, "depreciation_amortisation": 29336, "ebitda": -2149357, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -2163530, "tax_provision": null, "effective_tax_rate": null, "net_income": -2163530, "net_income_continuing_ops": -2163530, "net_income_to_common": -2163530, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4135318, "short_term_investments": 1000000, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7946597, "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": 3485051, "total_assets": 11431648, "short_term_debt": null, "accounts_payable": 765273, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1871219, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 77197, "total_liabilities": 1948416, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5298216, "total_equity": 9483232, "shares_outstanding": 63138747, "operating_cash_flow": -2474525, "stock_based_compensation": 39, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 827, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4137079, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9155941, "free_cash_flow": -2473698, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2178693", "ebitda": "-2149357", "netIncome": "-2163530", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "69", "incomeBeforeTax": "-2163530", "interestExpense": "None", "operatingIncome": "-2178693", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "69", "nonInterestIncome": "None", "operatingExpenses": "2178693", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29336", "sellingGeneralAndAdministrative": "2178693", "netIncomeFromContinuingOperations": "-2163530" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11431648", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5298216", "totalLiabilities": "1948416", "otherCurrentAssets": "220959", "totalCurrentAssets": "7946597", "currentLongTermDebt": "None", "longTermInvestments": "1600000", "shortTermInvestments": "1000000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3485051", "currentAccountsPayable": "765273", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "9483232", "capitalLeaseObligations": "186512", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1871219", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "77197", "cashAndShortTermInvestments": "4135318", "commonStockSharesOutstanding": "63138747", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4135318", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2163530", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2474525", "capitalExpenditures": "827", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9155941", "cashflowFromInvestment": "-4137079", "stockBasedCompensation": "39", "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": "29336", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 3, "quarterly_financial_periods": 7, "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" ] } } }