{ "ticker": { "uuid": "833d58bb-24b2-49c2-bc1b-67a13a4e0456", "symbol": "IMCC", "name": "Im Cannabis Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/833d58bb-24b2-49c2-bc1b-67a13a4e0456/", "api_url": "https://sharemaestro.com/factors/api/tickers/833d58bb-24b2-49c2-bc1b-67a13a4e0456/" }, "ticker_metadata": { "id": 6597, "uuid": "833d58bb-24b2-49c2-bc1b-67a13a4e0456", "symbol": "IMCC", "name": "Im Cannabis Corp", "asset_type": "equity", "market_cap": 1792300, "stock_exchange_id": 2, "industry": "Drug Manufacturers - Specialty & Generic", "sector": "Healthcare", "description": "IM Cannabis Corp. The company is headquartered in Tel Aviv-Yafo, Israel.", "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": "833d58bb-24b2-49c2-bc1b-67a13a4e0456", "symbol": "IMCC", "name": "Im Cannabis Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/833d58bb-24b2-49c2-bc1b-67a13a4e0456/", "api_url": "https://sharemaestro.com/factors/api/tickers/833d58bb-24b2-49c2-bc1b-67a13a4e0456/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.53, "value": 0.5, "quality": 0.49, "momentum": 0.5, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 0.27, "market_cap": 1623.36, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": null, "roe": 2.1981, "piotroski_f_score": 4, "momentum_12_1": -0.9116, "volatility_252d": 0.9993 }, "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": 0.5714, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:18.699267+00:00", "batch_id": "" }, "size": { "price_close": 0.2738, "market_cap": 1623.3602, "market_cap_usd": 1623.3602, "enterprise_value": null, "shares_outstanding": 5929, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -0.001, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "price_to_sales": null, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": null, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1643, "operating_margin": -0.1509, "net_margin": -0.2515, "ebitda_margin": -0.114, "fcf_margin": -0.0386, "roe": 2.1981, "roa": -0.4684, "roic": -0.5724, "roc_greenblatt": null, "asset_turnover": 1.8629, "cash_conversion": 0.1534, "accruals_ratio": -0.396, "sbc_to_revenue": 0.0003, "piotroski_f_score": 4, "altman_z_score": -15.7919, "earnings_stability_5y": 0.9797, "revenue_stability_5y": 0.5013, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3061, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -5.7068, "net_debt_to_ebitda": -2.7374, "debt_to_assets": 0.6301, "interest_coverage": -1.9131, "current_ratio": 0.5454, "quick_ratio": 0.4732, "net_debt": 13771875, "local_beta": 0.004, "volatility_252d": 0.9993, "volatility_60d": 2.3316, "max_drawdown_12m": -0.9322, "risk_adjusted_momentum": -0.9123 }, "growth": { "revenue_growth_1y": -0.1899, "revenue_growth_3y_cagr": 0.0024, "revenue_growth_5y_cagr": 0.2806, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.4781, "book_value_growth_1y": -1.0907, "revenue_growth": -0.1899, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1221, "price_return_3m": -0.6349, "price_return_6m": -0.8426, "price_return_9m": -0.861, "price_return_12m": -0.9008, "price_return_12m_ex1m": -0.9116, "momentum_6m": -0.8426, "momentum_12m": -0.9008, "momentum_12_1": -0.9116, "distance_from_52w_high": -0.9199, "distance_from_52w_low": 0.1802, "relative_strength": -1.0587 }, "raw_ttm": { "revenue_ttm": 44122337, "gross_profit_ttm": 7249284, "ebit_ttm": -6658052, "ebitda_ttm": -5031083, "net_income_ttm": -11094896, "eps_diluted_ttm": -1871.293, "operating_cash_flow_ttm": -1717075, "capital_expenditure_ttm": 15489, "fcf_ttm": -1701586, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3480216, "cash_and_equivalents": 1151189, "total_current_assets": 15107382, "total_current_liabilities": 27700533, "net_ppe": null, "total_assets": 23684356, "total_debt": 14923064, "total_equity": -5047452, "net_working_capital": 393724, "book_value_per_share": -851.3159, "retained_earnings": -272186726, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -7880458, "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": 50, "quality_composite": 51, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 50, "svqf_composite": 52, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 47, "quality_value_composite": 0.495, "os_score": 0.53, "value_percentile": 0.5, "quality_percentile": 0.49, "momentum_percentile": 0.5, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "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": 1497, "ticker_id": 6597, "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": 0.5714, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:18.699267+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.2738, "market_cap": 1623.3602, "market_cap_usd": 1623.3602, "enterprise_value": null, "shares_outstanding": 5929, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -0.00095403, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "dividend_yield": 0, "buyback_yield": null, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.16429964, "operating_margin": -0.1508998, "net_margin": -0.25145758, "ebitda_margin": -0.11402576, "fcf_margin": -0.03856518, "roe": 2.19811818, "roa": -0.46844829, "roic": -0.57236324, "roc_greenblatt": null, "asset_turnover": 1.86293168, "cash_conversion": 0.15336656, "accruals_ratio": -0.39595001, "sbc_to_revenue": 0.0003173, "debt_to_equity": -5.70679147, "net_debt_to_ebitda": -2.73735794, "debt_to_assets": 0.63008105, "interest_coverage": -1.91311459, "current_ratio": 0.54538236, "quick_ratio": 0.47319624, "net_debt": 13771875, "revenue_growth_1y": -0.1899402, "revenue_growth_3y_cagr": 0.0024235, "revenue_growth_5y_cagr": 0.28062477, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.4781079, "book_value_growth_1y": -1.09067627, "piotroski_f_score": 4, "altman_z_score": -15.79192744, "earnings_stability_5y": 0.979656, "revenue_stability_5y": 0.501259, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.12213115, "price_return_3m": -0.63493333, "price_return_6m": -0.84264368, "price_return_9m": -0.86101523, "price_return_12m": -0.9007971, "price_return_12m_ex1m": -0.9115942, "distance_from_52w_high": -0.91994152, "distance_from_52w_low": 0.18017241, "relative_strength": -1.05873815, "local_beta": 0.004, "volatility_252d": 0.999272, "volatility_60d": 2.331594, "max_drawdown_12m": -0.93216374, "revenue_ttm": 44122337, "gross_profit_ttm": 7249284, "ebit_ttm": -6658052, "ebitda_ttm": -5031083, "net_income_ttm": -11094896, "eps_diluted_ttm": -1871.29296677, "operating_cash_flow_ttm": -1717075, "capital_expenditure_ttm": 15489, "fcf_ttm": -1701586, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3480216, "cash_and_equivalents": 1151189, "total_current_assets": 15107382, "total_current_liabilities": 27700533, "net_ppe": null, "total_assets": 23684356, "total_debt": 14923064, "total_equity": -5047452, "net_working_capital": 393724, "book_value_per_share": -851.31590487, "retained_earnings": -272186726, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -7880458, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 50, "quality_composite": 51, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 50, "svqf_composite": 52, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 47, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "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": 0.27, "os": 0.53, "value": 0.5, "quality": 0.49, "momentum": 0.5, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": 2.1981, "momentum_12_1": -0.9116, "complete_fields": { "id": 1497, "ticker_id": 6597, "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": 0.5714, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:18.699267+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.2738, "market_cap": 1623.3602, "market_cap_usd": 1623.3602, "enterprise_value": null, "shares_outstanding": 5929, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -0.00095403, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "dividend_yield": 0, "buyback_yield": null, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.16429964, "operating_margin": -0.1508998, "net_margin": -0.25145758, "ebitda_margin": -0.11402576, "fcf_margin": -0.03856518, "roe": 2.19811818, "roa": -0.46844829, "roic": -0.57236324, "roc_greenblatt": null, "asset_turnover": 1.86293168, "cash_conversion": 0.15336656, "accruals_ratio": -0.39595001, "sbc_to_revenue": 0.0003173, "debt_to_equity": -5.70679147, "net_debt_to_ebitda": -2.73735794, "debt_to_assets": 0.63008105, "interest_coverage": -1.91311459, "current_ratio": 0.54538236, "quick_ratio": 0.47319624, "net_debt": 13771875, "revenue_growth_1y": -0.1899402, "revenue_growth_3y_cagr": 0.0024235, "revenue_growth_5y_cagr": 0.28062477, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.4781079, "book_value_growth_1y": -1.09067627, "piotroski_f_score": 4, "altman_z_score": -15.79192744, "earnings_stability_5y": 0.979656, "revenue_stability_5y": 0.501259, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.12213115, "price_return_3m": -0.63493333, "price_return_6m": -0.84264368, "price_return_9m": -0.86101523, "price_return_12m": -0.9007971, "price_return_12m_ex1m": -0.9115942, "distance_from_52w_high": -0.91994152, "distance_from_52w_low": 0.18017241, "relative_strength": -1.05873815, "local_beta": 0.004, "volatility_252d": 0.999272, "volatility_60d": 2.331594, "max_drawdown_12m": -0.93216374, "revenue_ttm": 44122337, "gross_profit_ttm": 7249284, "ebit_ttm": -6658052, "ebitda_ttm": -5031083, "net_income_ttm": -11094896, "eps_diluted_ttm": -1871.29296677, "operating_cash_flow_ttm": -1717075, "capital_expenditure_ttm": 15489, "fcf_ttm": -1701586, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3480216, "cash_and_equivalents": 1151189, "total_current_assets": 15107382, "total_current_liabilities": 27700533, "net_ppe": null, "total_assets": 23684356, "total_debt": 14923064, "total_equity": -5047452, "net_working_capital": 393724, "book_value_per_share": -851.31590487, "retained_earnings": -272186726, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -7880458, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 50, "quality_composite": 51, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 50, "svqf_composite": 52, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 47, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "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": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "income_statement": { "revenue": 54731000, "cost_of_revenue": 45045000, "gross_profit": 9686000, "ebit": -8902000, "ebitda": -6946000, "pretax_income": -11658000, "tax_provision": 92000, "net_income": -11319000, "net_income_to_common": -11319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2727000, "total_current_assets": 22741000, "total_assets": 31736000, "short_term_debt": 15277000, "long_term_debt": 936000, "total_debt": 16213000, "total_liabilities": 35351000, "total_equity": -858000, "shares_outstanding": 4239326, "goodwill_and_intangibles": 3107000 }, "cash_flow": { "operating_cash_flow": 4716000, "capital_expenditure": 13000, "free_cash_flow": 4729000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95261, "ticker_id": 6597, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8902000", "ebitda": "-6946000", "netIncome": "-11319000", "grossProfit": "9686000", "depreciation": "None", "totalRevenue": "54731000", "costOfRevenue": "45045000", "interestIncome": "None", "incomeBeforeTax": "-11658000", "interestExpense": "2756000", "operatingIncome": "-11587000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "92000", "reportedCurrency": "CAD", "netInterestIncome": "-3169000", "nonInterestIncome": "None", "operatingExpenses": "21273000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45045000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1956000", "sellingGeneralAndAdministrative": "11639000", "netIncomeFromContinuingOperations": "-11750000" }, "balance": { "goodwill": "1885000", "inventory": "4268000", "commonStock": "270518000", "currentDebt": "None", "investments": "None", "totalAssets": "31736000", "longTermDebt": "936000", "shortTermDebt": "15277000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1222000", "reportedCurrency": "CAD", "retainedEarnings": "-270210000", "totalLiabilities": "35351000", "otherCurrentAssets": "2769000", "totalCurrentAssets": "22741000", "currentLongTermDebt": "14955000", "longTermInvestments": "1776000", "shortTermInvestments": "None", "currentNetReceivables": "12977000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8995000", "currentAccountsPayable": "12055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16267000", "totalShareholderEquity": "-858000", "capitalLeaseObligations": "376000", "otherCurrentLiabilities": "6465000", "totalCurrentLiabilities": "34006000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1345000", "cashAndShortTermInvestments": "2727000", "commonStockSharesOutstanding": "4239326", "intangibleAssetsExcludingGoodwill": "1222000", "cashAndCashEquivalentsAtCarryingValue": "2727000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11750000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "-722000", "operatingCashflow": "4716000", "capitalExpenditures": "13000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1146000", "cashflowFromInvestment": "-531000", "stockBasedCompensation": "14000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1956000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54731000, "cost_of_revenue": 45045000, "gross_profit": 9686000, "research_and_development": null, "selling_general_admin": 11639000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8902000, "depreciation_amortisation": 1956000, "ebitda": -6946000, "interest_expense": 2756000, "interest_income": null, "other_non_operating": null, "pretax_income": -11658000, "tax_provision": 92000, "effective_tax_rate": null, "net_income": -11319000, "net_income_continuing_ops": -11750000, "net_income_to_common": -11319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2727000, "short_term_investments": null, "net_receivables": 12977000, "inventory": 4268000, "other_current_assets": null, "total_current_assets": 22741000, "net_ppe": null, "goodwill": 1885000, "intangible_assets": 1222000, "goodwill_and_intangibles": 3107000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8995000, "total_assets": 31736000, "short_term_debt": 15277000, "accounts_payable": 12055000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34006000, "long_term_debt": 936000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1345000, "total_liabilities": 35351000, "total_debt": 16213000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -270210000, "total_equity": -858000, "shares_outstanding": 4239326, "operating_cash_flow": 4716000, "stock_based_compensation": 14000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -531000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1146000, "free_cash_flow": 4729000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8902000", "ebitda": "-6946000", "netIncome": "-11319000", "grossProfit": "9686000", "depreciation": "None", "totalRevenue": "54731000", "costOfRevenue": "45045000", "interestIncome": "None", "incomeBeforeTax": "-11658000", "interestExpense": "2756000", "operatingIncome": "-11587000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "92000", "reportedCurrency": "CAD", "netInterestIncome": "-3169000", "nonInterestIncome": "None", "operatingExpenses": "21273000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45045000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1956000", "sellingGeneralAndAdministrative": "11639000", "netIncomeFromContinuingOperations": "-11750000" }, "balance": { "goodwill": "1885000", "inventory": "4268000", "commonStock": "270518000", "currentDebt": "None", "investments": "None", "totalAssets": "31736000", "longTermDebt": "936000", "shortTermDebt": "15277000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1222000", "reportedCurrency": "CAD", "retainedEarnings": "-270210000", "totalLiabilities": "35351000", "otherCurrentAssets": "2769000", "totalCurrentAssets": "22741000", "currentLongTermDebt": "14955000", "longTermInvestments": "1776000", "shortTermInvestments": "None", "currentNetReceivables": "12977000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8995000", "currentAccountsPayable": "12055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16267000", "totalShareholderEquity": "-858000", "capitalLeaseObligations": "376000", "otherCurrentLiabilities": "6465000", "totalCurrentLiabilities": "34006000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1345000", "cashAndShortTermInvestments": "2727000", "commonStockSharesOutstanding": "4239326", "intangibleAssetsExcludingGoodwill": "1222000", "cashAndCashEquivalentsAtCarryingValue": "2727000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11750000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "-722000", "operatingCashflow": "4716000", "capitalExpenditures": "13000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1146000", "cashflowFromInvestment": "-531000", "stockBasedCompensation": "14000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1956000", "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": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "income_statement": { "revenue": 54031000, "cost_of_revenue": 45580000, "gross_profit": 8451000, "ebit": -8328000, "ebitda": -6144000, "pretax_income": -12794000, "tax_provision": -1023000, "net_income": -10585000, "net_income_to_common": -10585000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 863000, "total_current_assets": 23364000, "total_assets": 39188000, "short_term_debt": 17375000, "long_term_debt": 466000, "total_debt": 17841000, "total_liabilities": 36042000, "total_equity": 5243000, "shares_outstanding": 2349000, "goodwill_and_intangibles": 10012000 }, "cash_flow": { "operating_cash_flow": -1077000, "capital_expenditure": 156000, "free_cash_flow": -921000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95266, "ticker_id": 6597, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8328000", "ebitda": "-6144000", "netIncome": "-10585000", "grossProfit": "8451000", "depreciation": "None", "totalRevenue": "54031000", "costOfRevenue": "45580000", "interestIncome": "1906000", "incomeBeforeTax": "-12794000", "interestExpense": "4466000", "operatingIncome": "-10234000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1023000", "reportedCurrency": "CAD", "netInterestIncome": "-2560000", "nonInterestIncome": "None", "operatingExpenses": "18685000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2184000", "sellingGeneralAndAdministrative": "11305000", "netIncomeFromContinuingOperations": "-11771000" }, "balance": { "goodwill": "6679000", "inventory": "3215000", "commonStock": "265000000", "currentDebt": "None", "investments": "None", "totalAssets": "39188000", "longTermDebt": "466000", "shortTermDebt": "17375000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3333000", "reportedCurrency": "CAD", "retainedEarnings": "-258939000", "totalLiabilities": "36042000", "otherCurrentAssets": "2607000", "totalCurrentAssets": "23364000", "currentLongTermDebt": "17113000", "longTermInvestments": "1631000", "shortTermInvestments": "None", "currentNetReceivables": "16679000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15824000", "currentAccountsPayable": "11159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18012000", "totalShareholderEquity": "5243000", "capitalLeaseObligations": "433000", "otherCurrentLiabilities": "5892000", "totalCurrentLiabilities": "34918000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1124000", "cashAndShortTermInvestments": "863000", "commonStockSharesOutstanding": "2349000", "intangibleAssetsExcludingGoodwill": "3333000", "cashAndCashEquivalentsAtCarryingValue": "863000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11771000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "6261000", "operatingCashflow": "-1077000", "capitalExpenditures": "156000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3825000", "cashflowFromInvestment": "-470000", "stockBasedCompensation": "369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2184000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54031000, "cost_of_revenue": 45580000, "gross_profit": 8451000, "research_and_development": null, "selling_general_admin": 11305000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8328000, "depreciation_amortisation": 2184000, "ebitda": -6144000, "interest_expense": 4466000, "interest_income": null, "other_non_operating": null, "pretax_income": -12794000, "tax_provision": -1023000, "effective_tax_rate": null, "net_income": -10585000, "net_income_continuing_ops": -11771000, "net_income_to_common": -10585000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 863000, "short_term_investments": null, "net_receivables": 16679000, "inventory": 3215000, "other_current_assets": null, "total_current_assets": 23364000, "net_ppe": null, "goodwill": 6679000, "intangible_assets": 3333000, "goodwill_and_intangibles": 10012000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15824000, "total_assets": 39188000, "short_term_debt": 17375000, "accounts_payable": 11159000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34918000, "long_term_debt": 466000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1124000, "total_liabilities": 36042000, "total_debt": 17841000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -258939000, "total_equity": 5243000, "shares_outstanding": 2349000, "operating_cash_flow": -1077000, "stock_based_compensation": 369000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 156000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -470000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3825000, "free_cash_flow": -921000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8328000", "ebitda": "-6144000", "netIncome": "-10585000", "grossProfit": "8451000", "depreciation": "None", "totalRevenue": "54031000", "costOfRevenue": "45580000", "interestIncome": "1906000", "incomeBeforeTax": "-12794000", "interestExpense": "4466000", "operatingIncome": "-10234000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1023000", "reportedCurrency": "CAD", "netInterestIncome": "-2560000", "nonInterestIncome": "None", "operatingExpenses": "18685000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2184000", "sellingGeneralAndAdministrative": "11305000", "netIncomeFromContinuingOperations": "-11771000" }, "balance": { "goodwill": "6679000", "inventory": "3215000", "commonStock": "265000000", "currentDebt": "None", "investments": "None", "totalAssets": "39188000", "longTermDebt": "466000", "shortTermDebt": "17375000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3333000", "reportedCurrency": "CAD", "retainedEarnings": "-258939000", "totalLiabilities": "36042000", "otherCurrentAssets": "2607000", "totalCurrentAssets": "23364000", "currentLongTermDebt": "17113000", "longTermInvestments": "1631000", "shortTermInvestments": "None", "currentNetReceivables": "16679000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15824000", "currentAccountsPayable": "11159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18012000", "totalShareholderEquity": "5243000", "capitalLeaseObligations": "433000", "otherCurrentLiabilities": "5892000", "totalCurrentLiabilities": "34918000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1124000", "cashAndShortTermInvestments": "863000", "commonStockSharesOutstanding": "2349000", "intangibleAssetsExcludingGoodwill": "3333000", "cashAndCashEquivalentsAtCarryingValue": "863000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11771000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "6261000", "operatingCashflow": "-1077000", "capitalExpenditures": "156000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3825000", "cashflowFromInvestment": "-470000", "stockBasedCompensation": "369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2184000", "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": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "income_statement": { "revenue": 48804000, "cost_of_revenue": 38958000, "gross_profit": 9846000, "ebit": -5786000, "ebitda": -2790000, "pretax_income": -9457000, "tax_provision": 771000, "net_income": -9498000, "net_income_to_common": -9498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1813000, "total_current_assets": 24265000, "total_assets": 48813000, "short_term_debt": 12573000, "long_term_debt": 394000, "total_debt": 12967000, "total_liabilities": 35113000, "total_equity": 14469000, "shares_outstanding": 2137000, "goodwill_and_intangibles": 15898000 }, "cash_flow": { "operating_cash_flow": -8075000, "capital_expenditure": 581000, "free_cash_flow": -7494000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95271, "ticker_id": 6597, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5786000", "ebitda": "-2790000", "netIncome": "-9498000", "grossProfit": "9846000", "depreciation": "None", "totalRevenue": "48804000", "costOfRevenue": "38958000", "interestIncome": "5753000", "incomeBeforeTax": "-9457000", "interestExpense": "3671000", "operatingIncome": "-12792000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "771000", "reportedCurrency": "CAD", "netInterestIncome": "3781000", "nonInterestIncome": "None", "operatingExpenses": "22638000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38958000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2996000", "sellingGeneralAndAdministrative": "16277000", "netIncomeFromContinuingOperations": "-22526000" }, "balance": { "goodwill": "10095000", "inventory": "9976000", "commonStock": "253882000", "currentDebt": "None", "investments": "None", "totalAssets": "48813000", "longTermDebt": "394000", "shortTermDebt": "12573000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5803000", "reportedCurrency": "CAD", "retainedEarnings": "-249145000", "totalLiabilities": "35113000", "otherCurrentAssets": "1146000", "totalCurrentAssets": "24265000", "currentLongTermDebt": "12119000", "longTermInvestments": "2285000", "shortTermInvestments": "None", "currentNetReceivables": "11330000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24548000", "currentAccountsPayable": "9223000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13782000", "totalShareholderEquity": "14469000", "capitalLeaseObligations": "1269000", "otherCurrentLiabilities": "10263000", "totalCurrentLiabilities": "32846000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2305000", "cashAndShortTermInvestments": "1813000", "commonStockSharesOutstanding": "2137000", "intangibleAssetsExcludingGoodwill": "5803000", "cashAndCashEquivalentsAtCarryingValue": "1813000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10228000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "4771000", "operatingCashflow": "-8075000", "capitalExpenditures": "581000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9417000", "cashflowFromInvestment": "-1182000", "stockBasedCompensation": "225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 48804000, "cost_of_revenue": 38958000, "gross_profit": 9846000, "research_and_development": null, "selling_general_admin": 16277000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5786000, "depreciation_amortisation": 2996000, "ebitda": -2790000, "interest_expense": 3671000, "interest_income": null, "other_non_operating": null, "pretax_income": -9457000, "tax_provision": 771000, "effective_tax_rate": null, "net_income": -9498000, "net_income_continuing_ops": -22526000, "net_income_to_common": -9498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1813000, "short_term_investments": null, "net_receivables": 11330000, "inventory": 9976000, "other_current_assets": null, "total_current_assets": 24265000, "net_ppe": null, "goodwill": 10095000, "intangible_assets": 5803000, "goodwill_and_intangibles": 15898000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24548000, "total_assets": 48813000, "short_term_debt": 12573000, "accounts_payable": 9223000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32846000, "long_term_debt": 394000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2305000, "total_liabilities": 35113000, "total_debt": 12967000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -249145000, "total_equity": 14469000, "shares_outstanding": 2137000, "operating_cash_flow": -8075000, "stock_based_compensation": 225000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 581000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1182000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9417000, "free_cash_flow": -7494000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5786000", "ebitda": "-2790000", "netIncome": "-9498000", "grossProfit": "9846000", "depreciation": "None", "totalRevenue": "48804000", "costOfRevenue": "38958000", "interestIncome": "5753000", "incomeBeforeTax": "-9457000", "interestExpense": "3671000", "operatingIncome": "-12792000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "771000", "reportedCurrency": "CAD", "netInterestIncome": "3781000", "nonInterestIncome": "None", "operatingExpenses": "22638000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38958000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2996000", "sellingGeneralAndAdministrative": "16277000", "netIncomeFromContinuingOperations": "-22526000" }, "balance": { "goodwill": "10095000", "inventory": "9976000", "commonStock": "253882000", "currentDebt": "None", "investments": "None", "totalAssets": "48813000", "longTermDebt": "394000", "shortTermDebt": "12573000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5803000", "reportedCurrency": "CAD", "retainedEarnings": "-249145000", "totalLiabilities": "35113000", "otherCurrentAssets": "1146000", "totalCurrentAssets": "24265000", "currentLongTermDebt": "12119000", "longTermInvestments": "2285000", "shortTermInvestments": "None", "currentNetReceivables": "11330000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24548000", "currentAccountsPayable": "9223000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13782000", "totalShareholderEquity": "14469000", "capitalLeaseObligations": "1269000", "otherCurrentLiabilities": "10263000", "totalCurrentLiabilities": "32846000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2305000", "cashAndShortTermInvestments": "1813000", "commonStockSharesOutstanding": "2137000", "intangibleAssetsExcludingGoodwill": "5803000", "cashAndCashEquivalentsAtCarryingValue": "1813000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10228000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "4771000", "operatingCashflow": "-8075000", "capitalExpenditures": "581000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9417000", "cashflowFromInvestment": "-1182000", "stockBasedCompensation": "225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "income_statement": { "revenue": 54335000, "cost_of_revenue": 45173000, "gross_profit": 9162000, "ebit": -24088000, "ebitda": -16757000, "pretax_income": -26060000, "tax_provision": -1138000, "net_income": -188890000, "net_income_to_common": -188890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2449000, "total_current_assets": 32672000, "total_assets": 60676000, "short_term_debt": 10060000, "long_term_debt": 399000, "total_debt": 10459000, "total_liabilities": 36879000, "total_equity": 22652000, "shares_outstanding": 1148960, "goodwill_and_intangibles": 17681000 }, "cash_flow": { "operating_cash_flow": -12640000, "capital_expenditure": 1562000, "free_cash_flow": -11078000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95276, "ticker_id": 6597, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24088000", "ebitda": "-16757000", "netIncome": "-188890000", "grossProfit": "9162000", "depreciation": "None", "totalRevenue": "54335000", "costOfRevenue": "45173000", "interestIncome": "6703000", "incomeBeforeTax": "-26060000", "interestExpense": "1972000", "operatingIncome": "-30791000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-1138000", "reportedCurrency": "CAD", "netInterestIncome": "4731000", "nonInterestIncome": "None", "operatingExpenses": "39953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45173000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7331000", "sellingGeneralAndAdministrative": "25837000", "netIncomeFromContinuingOperations": "-24922000" }, "balance": { "goodwill": "9771000", "inventory": "16585000", "commonStock": "245775000", "currentDebt": "None", "investments": "None", "totalAssets": "60676000", "longTermDebt": "399000", "shortTermDebt": "10060000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "7910000", "reportedCurrency": "CAD", "retainedEarnings": "-238913000", "totalLiabilities": "36879000", "otherCurrentAssets": "3119000", "totalCurrentAssets": "32672000", "currentLongTermDebt": "9246000", "longTermInvestments": "2410000", "shortTermInvestments": "None", "currentNetReceivables": "10519000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28004000", "currentAccountsPayable": "15312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6752000", "shortLongTermDebtTotal": "11534000", "totalShareholderEquity": "22652000", "capitalLeaseObligations": "1889000", "otherCurrentLiabilities": "8416000", "totalCurrentLiabilities": "33819000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3060000", "cashAndShortTermInvestments": "2449000", "commonStockSharesOutstanding": "1148960", "intangibleAssetsExcludingGoodwill": "7910000", "cashAndCashEquivalentsAtCarryingValue": "2449000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-191301000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "1448000", "operatingCashflow": "-12640000", "capitalExpenditures": "1562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4762000", "cashflowFromInvestment": "-1408000", "stockBasedCompensation": "3767000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7331000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54335000, "cost_of_revenue": 45173000, "gross_profit": 9162000, "research_and_development": null, "selling_general_admin": 25837000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24088000, "depreciation_amortisation": 7331000, "ebitda": -16757000, "interest_expense": 1972000, "interest_income": null, "other_non_operating": null, "pretax_income": -26060000, "tax_provision": -1138000, "effective_tax_rate": null, "net_income": -188890000, "net_income_continuing_ops": -24922000, "net_income_to_common": -188890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2449000, "short_term_investments": null, "net_receivables": 10519000, "inventory": 16585000, "other_current_assets": null, "total_current_assets": 32672000, "net_ppe": null, "goodwill": 9771000, "intangible_assets": 7910000, "goodwill_and_intangibles": 17681000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28004000, "total_assets": 60676000, "short_term_debt": 10060000, "accounts_payable": 15312000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33819000, "long_term_debt": 399000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3060000, "total_liabilities": 36879000, "total_debt": 10459000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -238913000, "total_equity": 22652000, "shares_outstanding": 1148960, "operating_cash_flow": -12640000, "stock_based_compensation": 3767000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1562000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1408000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4762000, "free_cash_flow": -11078000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24088000", "ebitda": "-16757000", "netIncome": "-188890000", "grossProfit": "9162000", "depreciation": "None", "totalRevenue": "54335000", "costOfRevenue": "45173000", "interestIncome": "6703000", "incomeBeforeTax": "-26060000", "interestExpense": "1972000", "operatingIncome": "-30791000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-1138000", "reportedCurrency": "CAD", "netInterestIncome": "4731000", "nonInterestIncome": "None", "operatingExpenses": "39953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45173000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7331000", "sellingGeneralAndAdministrative": "25837000", "netIncomeFromContinuingOperations": "-24922000" }, "balance": { "goodwill": "9771000", "inventory": "16585000", "commonStock": "245775000", "currentDebt": "None", "investments": "None", "totalAssets": "60676000", "longTermDebt": "399000", "shortTermDebt": "10060000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "7910000", "reportedCurrency": "CAD", "retainedEarnings": "-238913000", "totalLiabilities": "36879000", "otherCurrentAssets": "3119000", "totalCurrentAssets": "32672000", "currentLongTermDebt": "9246000", "longTermInvestments": "2410000", "shortTermInvestments": "None", "currentNetReceivables": "10519000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28004000", "currentAccountsPayable": "15312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6752000", "shortLongTermDebtTotal": "11534000", "totalShareholderEquity": "22652000", "capitalLeaseObligations": "1889000", "otherCurrentLiabilities": "8416000", "totalCurrentLiabilities": "33819000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3060000", "cashAndShortTermInvestments": "2449000", "commonStockSharesOutstanding": "1148960", "intangibleAssetsExcludingGoodwill": "7910000", "cashAndCashEquivalentsAtCarryingValue": "2449000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-191301000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "1448000", "operatingCashflow": "-12640000", "capitalExpenditures": "1562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4762000", "cashflowFromInvestment": "-1408000", "stockBasedCompensation": "3767000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7331000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "income_statement": { "revenue": 34053000, "cost_of_revenue": 27720000, "gross_profit": 6333000, "ebit": 509000, "ebitda": 6238000, "pretax_income": -164000, "tax_provision": 500000, "net_income": -17763000, "net_income_to_common": -17763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13903000, "total_current_assets": 81182000, "total_assets": 287388000, "short_term_debt": 11056000, "long_term_debt": 392000, "total_debt": 11448000, "total_liabilities": 82443000, "total_equity": 201236000, "shares_outstanding": 5920000, "goodwill_and_intangibles": 152188000 }, "cash_flow": { "operating_cash_flow": -34372000, "capital_expenditure": 4595000, "free_cash_flow": -29777000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95281, "ticker_id": 6597, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "509000", "ebitda": "6238000", "netIncome": "-17763000", "grossProfit": "6333000", "depreciation": "None", "totalRevenue": "34053000", "costOfRevenue": "27720000", "interestIncome": "22024000", "incomeBeforeTax": "-164000", "interestExpense": "673000", "operatingIncome": "-23035000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "500000", "reportedCurrency": "CAD", "netInterestIncome": "20376000", "nonInterestIncome": "None", "operatingExpenses": "29368000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27720000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5729000", "sellingGeneralAndAdministrative": "24291000", "netIncomeFromContinuingOperations": "-18518000" }, "balance": { "goodwill": "121303000", "inventory": "31078000", "commonStock": "237677000", "currentDebt": "None", "investments": "None", "totalAssets": "287388000", "longTermDebt": "392000", "shortTermDebt": "11056000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "30885000", "reportedCurrency": "CAD", "retainedEarnings": "-50743000", "totalLiabilities": "82443000", "otherCurrentAssets": "5017000", "totalCurrentAssets": "81182000", "currentLongTermDebt": "9502000", "longTermInvestments": "2429000", "shortTermInvestments": "3129000", "currentNetReceivables": "31184000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "203077000", "currentAccountsPayable": "13989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "47724000", "shortLongTermDebtTotal": "29268000", "totalShareholderEquity": "201236000", "capitalLeaseObligations": "19374000", "otherCurrentLiabilities": "26045000", "totalCurrentLiabilities": "51227000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "31216000", "cashAndShortTermInvestments": "13903000", "commonStockSharesOutstanding": "5920000", "intangibleAssetsExcludingGoodwill": "30885000", "cashAndCashEquivalentsAtCarryingValue": "13903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18518000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "-13295000", "operatingCashflow": "-34372000", "capitalExpenditures": "4595000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48731000", "cashflowFromInvestment": "-9012000", "stockBasedCompensation": "7471000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5729000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 34053000, "cost_of_revenue": 27720000, "gross_profit": 6333000, "research_and_development": 11000, "selling_general_admin": 24291000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 509000, "depreciation_amortisation": 5729000, "ebitda": 6238000, "interest_expense": 673000, "interest_income": null, "other_non_operating": null, "pretax_income": -164000, "tax_provision": 500000, "effective_tax_rate": null, "net_income": -17763000, "net_income_continuing_ops": -18518000, "net_income_to_common": -17763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13903000, "short_term_investments": 3129000, "net_receivables": 31184000, "inventory": 31078000, "other_current_assets": null, "total_current_assets": 81182000, "net_ppe": null, "goodwill": 121303000, "intangible_assets": 30885000, "goodwill_and_intangibles": 152188000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 203077000, "total_assets": 287388000, "short_term_debt": 11056000, "accounts_payable": 13989000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51227000, "long_term_debt": 392000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31216000, "total_liabilities": 82443000, "total_debt": 11448000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -50743000, "total_equity": 201236000, "shares_outstanding": 5920000, "operating_cash_flow": -34372000, "stock_based_compensation": 7471000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4595000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9012000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48731000, "free_cash_flow": -29777000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "509000", "ebitda": "6238000", "netIncome": "-17763000", "grossProfit": "6333000", "depreciation": "None", "totalRevenue": "34053000", "costOfRevenue": "27720000", "interestIncome": "22024000", "incomeBeforeTax": "-164000", "interestExpense": "673000", "operatingIncome": "-23035000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "500000", "reportedCurrency": "CAD", "netInterestIncome": "20376000", "nonInterestIncome": "None", "operatingExpenses": "29368000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27720000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5729000", "sellingGeneralAndAdministrative": "24291000", "netIncomeFromContinuingOperations": "-18518000" }, "balance": { "goodwill": "121303000", "inventory": "31078000", "commonStock": "237677000", "currentDebt": "None", "investments": "None", "totalAssets": "287388000", "longTermDebt": "392000", "shortTermDebt": "11056000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "30885000", "reportedCurrency": "CAD", "retainedEarnings": "-50743000", "totalLiabilities": "82443000", "otherCurrentAssets": "5017000", "totalCurrentAssets": "81182000", "currentLongTermDebt": "9502000", "longTermInvestments": "2429000", "shortTermInvestments": "3129000", "currentNetReceivables": "31184000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "203077000", "currentAccountsPayable": "13989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "47724000", "shortLongTermDebtTotal": "29268000", "totalShareholderEquity": "201236000", "capitalLeaseObligations": "19374000", "otherCurrentLiabilities": "26045000", "totalCurrentLiabilities": "51227000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "31216000", "cashAndShortTermInvestments": "13903000", "commonStockSharesOutstanding": "5920000", "intangibleAssetsExcludingGoodwill": "30885000", "cashAndCashEquivalentsAtCarryingValue": "13903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18518000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "-13295000", "operatingCashflow": "-34372000", "capitalExpenditures": "4595000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48731000", "cashflowFromInvestment": "-9012000", "stockBasedCompensation": "7471000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5729000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "income_statement": { "revenue": 15890000, "cost_of_revenue": 5422000, "gross_profit": 10468000, "ebit": -7968000, "ebitda": -7038000, "pretax_income": -28472000, "tax_provision": 262000, "net_income": -28698000, "net_income_to_common": -28698000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8885000, "total_current_assets": 27143000, "total_assets": 38116000, "short_term_debt": 167000, "long_term_debt": null, "total_debt": 167000, "total_liabilities": 25506000, "total_equity": 11097000, "shares_outstanding": 3857000, "goodwill_and_intangibles": 1396000 }, "cash_flow": { "operating_cash_flow": -7919000, "capital_expenditure": 2710000, "free_cash_flow": -5209000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95286, "ticker_id": 6597, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7968000", "ebitda": "-7038000", "netIncome": "-28698000", "grossProfit": "10468000", "depreciation": "None", "totalRevenue": "15890000", "costOfRevenue": "5422000", "interestIncome": "277000", "incomeBeforeTax": "-28472000", "interestExpense": "20504000", "operatingIncome": "-8245000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "262000", "reportedCurrency": "CAD", "netInterestIncome": "-20227000", "nonInterestIncome": "None", "operatingExpenses": "18713000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "136000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "930000", "sellingGeneralAndAdministrative": "14795000", "netIncomeFromContinuingOperations": "-28734000" }, "balance": { "goodwill": "304000", "inventory": "8448000", "commonStock": "37040000", "currentDebt": "None", "investments": "None", "totalAssets": "38116000", "longTermDebt": "None", "shortTermDebt": "167000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1092000", "reportedCurrency": "CAD", "retainedEarnings": "-33001000", "totalLiabilities": "25506000", "otherCurrentAssets": "4309000", "totalCurrentAssets": "27143000", "currentLongTermDebt": "None", "longTermInvestments": "2341000", "shortTermInvestments": "0", "currentNetReceivables": "5718000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10973000", "currentAccountsPayable": "2605000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6269000", "shortLongTermDebtTotal": "990000", "totalShareholderEquity": "11097000", "capitalLeaseObligations": "990000", "otherCurrentLiabilities": "2756000", "totalCurrentLiabilities": "6269000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19237000", "cashAndShortTermInvestments": "8885000", "commonStockSharesOutstanding": "3857000", "intangibleAssetsExcludingGoodwill": "1092000", "cashAndCashEquivalentsAtCarryingValue": "8885000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28734000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "-958000", "operatingCashflow": "-7919000", "capitalExpenditures": "2710000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6740000", "cashflowFromInvestment": "-4075000", "stockBasedCompensation": "3382000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "930000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15890000, "cost_of_revenue": 5422000, "gross_profit": 10468000, "research_and_development": 136000, "selling_general_admin": 14795000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7968000, "depreciation_amortisation": 930000, "ebitda": -7038000, "interest_expense": 20504000, "interest_income": null, "other_non_operating": null, "pretax_income": -28472000, "tax_provision": 262000, "effective_tax_rate": null, "net_income": -28698000, "net_income_continuing_ops": -28734000, "net_income_to_common": -28698000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8885000, "short_term_investments": 0, "net_receivables": 5718000, "inventory": 8448000, "other_current_assets": null, "total_current_assets": 27143000, "net_ppe": null, "goodwill": 304000, "intangible_assets": 1092000, "goodwill_and_intangibles": 1396000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10973000, "total_assets": 38116000, "short_term_debt": 167000, "accounts_payable": 2605000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6269000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19237000, "total_liabilities": 25506000, "total_debt": 167000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -33001000, "total_equity": 11097000, "shares_outstanding": 3857000, "operating_cash_flow": -7919000, "stock_based_compensation": 3382000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2710000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4075000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6740000, "free_cash_flow": -5209000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7968000", "ebitda": "-7038000", "netIncome": "-28698000", "grossProfit": "10468000", "depreciation": "None", "totalRevenue": "15890000", "costOfRevenue": "5422000", "interestIncome": "277000", "incomeBeforeTax": "-28472000", "interestExpense": "20504000", "operatingIncome": "-8245000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "262000", "reportedCurrency": "CAD", "netInterestIncome": "-20227000", "nonInterestIncome": "None", "operatingExpenses": "18713000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "136000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "930000", "sellingGeneralAndAdministrative": "14795000", "netIncomeFromContinuingOperations": "-28734000" }, "balance": { "goodwill": "304000", "inventory": "8448000", "commonStock": "37040000", "currentDebt": "None", "investments": "None", "totalAssets": "38116000", "longTermDebt": "None", "shortTermDebt": "167000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1092000", "reportedCurrency": "CAD", "retainedEarnings": "-33001000", "totalLiabilities": "25506000", "otherCurrentAssets": "4309000", "totalCurrentAssets": "27143000", "currentLongTermDebt": "None", "longTermInvestments": "2341000", "shortTermInvestments": "0", "currentNetReceivables": "5718000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10973000", "currentAccountsPayable": "2605000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6269000", "shortLongTermDebtTotal": "990000", "totalShareholderEquity": "11097000", "capitalLeaseObligations": "990000", "otherCurrentLiabilities": "2756000", "totalCurrentLiabilities": "6269000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19237000", "cashAndShortTermInvestments": "8885000", "commonStockSharesOutstanding": "3857000", "intangibleAssetsExcludingGoodwill": "1092000", "cashAndCashEquivalentsAtCarryingValue": "8885000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28734000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "-958000", "operatingCashflow": "-7919000", "capitalExpenditures": "2710000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6740000", "cashflowFromInvestment": "-4075000", "stockBasedCompensation": "3382000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "930000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "income_statement": { "revenue": 9074000, "cost_of_revenue": 5145000, "gross_profit": 3929000, "ebit": -6622000, "ebitda": -6021000, "pretax_income": -7329000, "tax_provision": 90000, "net_income": -7292000, "net_income_to_common": -7292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13926000, "total_current_assets": 24291000, "total_assets": 30894000, "short_term_debt": 159000, "long_term_debt": null, "total_debt": 159000, "total_liabilities": 4785000, "total_equity": 24660000, "shares_outstanding": 3718000, "goodwill_and_intangibles": 1187000 }, "cash_flow": { "operating_cash_flow": -5959000, "capital_expenditure": 1547000, "free_cash_flow": -4412000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95291, "ticker_id": 6597, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6622000", "ebitda": "-6021000", "netIncome": "-7292000", "grossProfit": "3929000", "depreciation": "None", "totalRevenue": "9074000", "costOfRevenue": "5145000", "interestIncome": "3653000", "incomeBeforeTax": "-7329000", "interestExpense": "707000", "operatingIncome": "-10275000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "90000", "reportedCurrency": "CAD", "netInterestIncome": "2946000", "nonInterestIncome": "None", "operatingExpenses": "14204000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "233000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5145000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "601000", "sellingGeneralAndAdministrative": "9099000", "netIncomeFromContinuingOperations": "-7419000" }, "balance": { "goodwill": "298000", "inventory": "5474000", "commonStock": "25947000", "currentDebt": "None", "investments": "None", "totalAssets": "30894000", "longTermDebt": "None", "shortTermDebt": "159000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "889000", "reportedCurrency": "CAD", "retainedEarnings": "-4273000", "totalLiabilities": "4785000", "otherCurrentAssets": "2831000", "totalCurrentAssets": "24291000", "currentLongTermDebt": "None", "longTermInvestments": "912000", "shortTermInvestments": "None", "currentNetReceivables": "2060000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6603000", "currentAccountsPayable": "992000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4267000", "shortLongTermDebtTotal": "1050000", "totalShareholderEquity": "24660000", "capitalLeaseObligations": "1050000", "otherCurrentLiabilities": "1008000", "totalCurrentLiabilities": "2609000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2176000", "cashAndShortTermInvestments": "13926000", "commonStockSharesOutstanding": "3718000", "intangibleAssetsExcludingGoodwill": "889000", "cashAndCashEquivalentsAtCarryingValue": "13926000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7419000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CAD", "changeInInventory": "122000", "operatingCashflow": "-5959000", "capitalExpenditures": "1547000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17051000", "cashflowFromInvestment": "-3775000", "stockBasedCompensation": "2677000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "601000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9074000, "cost_of_revenue": 5145000, "gross_profit": 3929000, "research_and_development": 233000, "selling_general_admin": 9099000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6622000, "depreciation_amortisation": 601000, "ebitda": -6021000, "interest_expense": 707000, "interest_income": null, "other_non_operating": null, "pretax_income": -7329000, "tax_provision": 90000, "effective_tax_rate": null, "net_income": -7292000, "net_income_continuing_ops": -7419000, "net_income_to_common": -7292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13926000, "short_term_investments": null, "net_receivables": 2060000, "inventory": 5474000, "other_current_assets": null, "total_current_assets": 24291000, "net_ppe": null, "goodwill": 298000, "intangible_assets": 889000, "goodwill_and_intangibles": 1187000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6603000, "total_assets": 30894000, "short_term_debt": 159000, "accounts_payable": 992000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2609000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2176000, "total_liabilities": 4785000, "total_debt": 159000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4273000, "total_equity": 24660000, "shares_outstanding": 3718000, "operating_cash_flow": -5959000, "stock_based_compensation": 2677000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1547000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3775000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17051000, "free_cash_flow": -4412000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6622000", "ebitda": "-6021000", "netIncome": "-7292000", "grossProfit": "3929000", "depreciation": "None", "totalRevenue": "9074000", "costOfRevenue": "5145000", "interestIncome": "3653000", "incomeBeforeTax": "-7329000", "interestExpense": "707000", "operatingIncome": "-10275000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "90000", "reportedCurrency": "CAD", "netInterestIncome": "2946000", "nonInterestIncome": "None", "operatingExpenses": "14204000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "233000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5145000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "601000", "sellingGeneralAndAdministrative": "9099000", "netIncomeFromContinuingOperations": "-7419000" }, "balance": { "goodwill": "298000", "inventory": "5474000", "commonStock": "25947000", "currentDebt": "None", "investments": "None", "totalAssets": "30894000", "longTermDebt": "None", "shortTermDebt": "159000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "889000", "reportedCurrency": "CAD", "retainedEarnings": "-4273000", "totalLiabilities": "4785000", "otherCurrentAssets": "2831000", "totalCurrentAssets": "24291000", "currentLongTermDebt": "None", "longTermInvestments": "912000", "shortTermInvestments": "None", "currentNetReceivables": "2060000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6603000", "currentAccountsPayable": "992000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4267000", "shortLongTermDebtTotal": "1050000", "totalShareholderEquity": "24660000", "capitalLeaseObligations": "1050000", "otherCurrentLiabilities": "1008000", "totalCurrentLiabilities": "2609000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2176000", "cashAndShortTermInvestments": "13926000", "commonStockSharesOutstanding": "3718000", "intangibleAssetsExcludingGoodwill": "889000", "cashAndCashEquivalentsAtCarryingValue": "13926000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7419000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CAD", "changeInInventory": "122000", "operatingCashflow": "-5959000", "capitalExpenditures": "1547000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17051000", "cashflowFromInvestment": "-3775000", "stockBasedCompensation": "2677000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "601000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "income_statement": { "revenue": 5197000, "cost_of_revenue": 999000, "gross_profit": 4198000, "ebit": 3083000, "ebitda": 3263000, "pretax_income": 3368000, "tax_provision": 741000, "net_income": 1683000, "net_income_to_common": 1683000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37000, "total_current_assets": 37000, "total_assets": 37003, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 251650, "total_equity": 10182000, "shares_outstanding": 2817000, "goodwill_and_intangibles": 4000 }, "cash_flow": { "operating_cash_flow": -431000, "capital_expenditure": 729000, "free_cash_flow": 298000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95296, "ticker_id": 6597, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3083000", "ebitda": "3263000", "netIncome": "1683000", "grossProfit": "4198000", "depreciation": "None", "totalRevenue": "5197000", "costOfRevenue": "999000", "interestIncome": "None", "incomeBeforeTax": "3368000", "interestExpense": "84000", "operatingIncome": "3083000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "741000", "reportedCurrency": "CAD", "netInterestIncome": "-126", "nonInterestIncome": "None", "operatingExpenses": "2744000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "83000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180000", "sellingGeneralAndAdministrative": "2520000", "netIncomeFromContinuingOperations": "-122668" }, "balance": { "goodwill": "None", "inventory": "5476000", "commonStock": "45000", "currentDebt": "None", "investments": "None", "totalAssets": "37003", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "4000", "reportedCurrency": "CAD", "retainedEarnings": "-17221279", "totalLiabilities": "251650", "otherCurrentAssets": "-12422", "totalCurrentAssets": "37000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12422", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1", "currentAccountsPayable": "238907", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1069000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "10182000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12743", "totalCurrentLiabilities": "251650", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "37000", "commonStockSharesOutstanding": "2817000", "intangibleAssetsExcludingGoodwill": "4000", "cashAndCashEquivalentsAtCarryingValue": "37000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-122668", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CAD", "changeInInventory": "-1304000", "operatingCashflow": "-431000", "capitalExpenditures": "729000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "79230", "cashflowFromInvestment": "-729000", "stockBasedCompensation": "2677000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5197000, "cost_of_revenue": 999000, "gross_profit": 4198000, "research_and_development": 83000, "selling_general_admin": 2520000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3083000, "depreciation_amortisation": 180000, "ebitda": 3263000, "interest_expense": 84000, "interest_income": null, "other_non_operating": null, "pretax_income": 3368000, "tax_provision": 741000, "effective_tax_rate": null, "net_income": 1683000, "net_income_continuing_ops": -122668, "net_income_to_common": 1683000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37000, "short_term_investments": null, "net_receivables": 12422, "inventory": 5476000, "other_current_assets": null, "total_current_assets": 37000, "net_ppe": null, "goodwill": null, "intangible_assets": 4000, "goodwill_and_intangibles": 4000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1, "total_assets": 37003, "short_term_debt": null, "accounts_payable": 238907, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 251650, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 251650, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17221279, "total_equity": 10182000, "shares_outstanding": 2817000, "operating_cash_flow": -431000, "stock_based_compensation": 2677000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 729000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -729000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 79230, "free_cash_flow": 298000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3083000", "ebitda": "3263000", "netIncome": "1683000", "grossProfit": "4198000", "depreciation": "None", "totalRevenue": "5197000", "costOfRevenue": "999000", "interestIncome": "None", "incomeBeforeTax": "3368000", "interestExpense": "84000", "operatingIncome": "3083000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "741000", "reportedCurrency": "CAD", "netInterestIncome": "-126", "nonInterestIncome": "None", "operatingExpenses": "2744000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "83000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180000", "sellingGeneralAndAdministrative": "2520000", "netIncomeFromContinuingOperations": "-122668" }, "balance": { "goodwill": "None", "inventory": "5476000", "commonStock": "45000", "currentDebt": "None", "investments": "None", "totalAssets": "37003", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "4000", "reportedCurrency": "CAD", "retainedEarnings": "-17221279", "totalLiabilities": "251650", "otherCurrentAssets": "-12422", "totalCurrentAssets": "37000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12422", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1", "currentAccountsPayable": "238907", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1069000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "10182000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12743", "totalCurrentLiabilities": "251650", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "37000", "commonStockSharesOutstanding": "2817000", "intangibleAssetsExcludingGoodwill": "4000", "cashAndCashEquivalentsAtCarryingValue": "37000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-122668", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CAD", "changeInInventory": "-1304000", "operatingCashflow": "-431000", "capitalExpenditures": "729000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "79230", "cashflowFromInvestment": "-729000", "stockBasedCompensation": "2677000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180000", "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": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "income_statement": { "revenue": 6327148, "cost_of_revenue": 5292671, "gross_profit": 1034476, "ebit": -1221834, "ebitda": -859512, "pretax_income": -1828377, "tax_provision": -29889, "net_income": -1659974, "net_income_to_common": -1659974, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1151189, "total_current_assets": 15107382, "total_assets": 23684356, "short_term_debt": 14138064, "long_term_debt": 785000, "total_debt": 14923064, "total_liabilities": 28804756, "total_equity": -5047452, "shares_outstanding": 5929, "goodwill_and_intangibles": 2833006 }, "cash_flow": { "operating_cash_flow": -407683, "capital_expenditure": 5081, "free_cash_flow": -402602, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95259, "ticker_id": 6597, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1221834", "ebitda": "-859512", "netIncome": "-1659974", "grossProfit": "1034476", "depreciation": "None", "totalRevenue": "6327148", "costOfRevenue": "5292671", "interestIncome": "None", "incomeBeforeTax": "-1828377", "interestExpense": "606543", "operatingIncome": "-1221834", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-29889", "reportedCurrency": "CAD", "netInterestIncome": "-832000", "nonInterestIncome": "None", "operatingExpenses": "2256311", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5292671", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "362322", "sellingGeneralAndAdministrative": "1569000", "netIncomeFromContinuingOperations": "-2467000" }, "balance": { "goodwill": "2061550", "inventory": "1999594", "commonStock": "270712762", "currentDebt": "None", "investments": "None", "totalAssets": "23684356", "longTermDebt": "785000", "shortTermDebt": "14138064", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "771456", "reportedCurrency": "CAD", "retainedEarnings": "-272186726", "totalLiabilities": "28804756", "otherCurrentAssets": "4794632", "totalCurrentAssets": "15107382", "currentLongTermDebt": "13918000", "longTermInvestments": "1819000", "shortTermInvestments": "None", "currentNetReceivables": "7161966", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8576972", "currentAccountsPayable": "8198237", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14949493", "totalShareholderEquity": "-5047452", "capitalLeaseObligations": "257000", "otherCurrentLiabilities": "5364231", "totalCurrentLiabilities": "27700533", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1104223", "cashAndShortTermInvestments": "1151189", "commonStockSharesOutstanding": "5929", "intangibleAssetsExcludingGoodwill": "771456", "cashAndCashEquivalentsAtCarryingValue": "1151189", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2314949", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "2406449", "operatingCashflow": "-407683", "capitalExpenditures": "5081", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-729966", "cashflowFromInvestment": "-5083", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "505283", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6327148, "cost_of_revenue": 5292671, "gross_profit": 1034476, "research_and_development": null, "selling_general_admin": 1569000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1221834, "depreciation_amortisation": 362322, "ebitda": -859512, "interest_expense": 606543, "interest_income": null, "other_non_operating": null, "pretax_income": -1828377, "tax_provision": -29889, "effective_tax_rate": null, "net_income": -1659974, "net_income_continuing_ops": -2467000, "net_income_to_common": -1659974, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1151189, "short_term_investments": null, "net_receivables": 7161966, "inventory": 1999594, "other_current_assets": null, "total_current_assets": 15107382, "net_ppe": null, "goodwill": 2061550, "intangible_assets": 771456, "goodwill_and_intangibles": 2833006, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8576972, "total_assets": 23684356, "short_term_debt": 14138064, "accounts_payable": 8198237, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27700533, "long_term_debt": 785000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1104223, "total_liabilities": 28804756, "total_debt": 14923064, "preferred_stock": null, "minority_interest": null, "retained_earnings": -272186726, "total_equity": -5047452, "shares_outstanding": 5929, "operating_cash_flow": -407683, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5081, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5083, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -729966, "free_cash_flow": -402602, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1221834", "ebitda": "-859512", "netIncome": "-1659974", "grossProfit": "1034476", "depreciation": "None", "totalRevenue": "6327148", "costOfRevenue": "5292671", "interestIncome": "None", "incomeBeforeTax": "-1828377", "interestExpense": "606543", "operatingIncome": "-1221834", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-29889", "reportedCurrency": "CAD", "netInterestIncome": "-832000", "nonInterestIncome": "None", "operatingExpenses": "2256311", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5292671", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "362322", "sellingGeneralAndAdministrative": "1569000", "netIncomeFromContinuingOperations": "-2467000" }, "balance": { "goodwill": "2061550", "inventory": "1999594", "commonStock": "270712762", "currentDebt": "None", "investments": "None", "totalAssets": "23684356", "longTermDebt": "785000", "shortTermDebt": "14138064", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "771456", "reportedCurrency": "CAD", "retainedEarnings": "-272186726", "totalLiabilities": "28804756", "otherCurrentAssets": "4794632", "totalCurrentAssets": "15107382", "currentLongTermDebt": "13918000", "longTermInvestments": "1819000", "shortTermInvestments": "None", "currentNetReceivables": "7161966", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8576972", "currentAccountsPayable": "8198237", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14949493", "totalShareholderEquity": "-5047452", "capitalLeaseObligations": "257000", "otherCurrentLiabilities": "5364231", "totalCurrentLiabilities": "27700533", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1104223", "cashAndShortTermInvestments": "1151189", "commonStockSharesOutstanding": "5929", "intangibleAssetsExcludingGoodwill": "771456", "cashAndCashEquivalentsAtCarryingValue": "1151189", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2314949", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "2406449", "operatingCashflow": "-407683", "capitalExpenditures": "5081", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-729966", "cashflowFromInvestment": "-5083", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "505283", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "income_statement": { "revenue": 11248189, "cost_of_revenue": 11189381, "gross_profit": 58808, "ebit": -2819219, "ebitda": -2445571, "pretax_income": -5637004, "tax_provision": 4303, "net_income": -5474922, "net_income_to_common": -5474922, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2727000, "total_current_assets": 22741000, "total_assets": 31736000, "short_term_debt": 15277000, "long_term_debt": null, "total_debt": 15277000, "total_liabilities": 35351000, "total_equity": -858000, "shares_outstanding": 4239326, "goodwill_and_intangibles": 3107000 }, "cash_flow": { "operating_cash_flow": 2636558, "capital_expenditure": 3518, "free_cash_flow": 2640076, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95260, "ticker_id": 6597, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2819219", "ebitda": "-2445571", "netIncome": "-5474922", "grossProfit": "58808", "depreciation": "None", "totalRevenue": "11248189", "costOfRevenue": "11189381", "interestIncome": "None", "incomeBeforeTax": "-5637004", "interestExpense": "622508", "operatingIncome": "-2819219", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4303", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2878027", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11189381", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "373648", "sellingGeneralAndAdministrative": "4703000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1885000", "inventory": "4268000", "commonStock": "270518000", "currentDebt": "None", "investments": "None", "totalAssets": "31736000", "longTermDebt": "None", "shortTermDebt": "15277000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1222000", "reportedCurrency": "None", "retainedEarnings": "-270210000", "totalLiabilities": "35351000", "otherCurrentAssets": "2769000", "totalCurrentAssets": "22741000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12977000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8995000", "currentAccountsPayable": "12055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16267000", "totalShareholderEquity": "-858000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6465000", "totalCurrentLiabilities": "34006000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1345000", "cashAndShortTermInvestments": "2727000", "commonStockSharesOutstanding": "4239326", "intangibleAssetsExcludingGoodwill": "1222000", "cashAndCashEquivalentsAtCarryingValue": "2727000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5474922", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "4000303", "operatingCashflow": "2636558", "capitalExpenditures": "3518", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1162070", "cashflowFromInvestment": "-3514", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "373648", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11248189, "cost_of_revenue": 11189381, "gross_profit": 58808, "research_and_development": null, "selling_general_admin": 4703000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2819219, "depreciation_amortisation": 373648, "ebitda": -2445571, "interest_expense": 622508, "interest_income": null, "other_non_operating": null, "pretax_income": -5637004, "tax_provision": 4303, "effective_tax_rate": null, "net_income": -5474922, "net_income_continuing_ops": null, "net_income_to_common": -5474922, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2727000, "short_term_investments": null, "net_receivables": 12977000, "inventory": 4268000, "other_current_assets": null, "total_current_assets": 22741000, "net_ppe": null, "goodwill": 1885000, "intangible_assets": 1222000, "goodwill_and_intangibles": 3107000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8995000, "total_assets": 31736000, "short_term_debt": 15277000, "accounts_payable": 12055000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34006000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1345000, "total_liabilities": 35351000, "total_debt": 15277000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -270210000, "total_equity": -858000, "shares_outstanding": 4239326, "operating_cash_flow": 2636558, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3518, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3514, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1162070, "free_cash_flow": 2640076, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2819219", "ebitda": "-2445571", "netIncome": "-5474922", "grossProfit": "58808", "depreciation": "None", "totalRevenue": "11248189", "costOfRevenue": "11189381", "interestIncome": "None", "incomeBeforeTax": "-5637004", "interestExpense": "622508", "operatingIncome": "-2819219", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4303", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2878027", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11189381", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "373648", "sellingGeneralAndAdministrative": "4703000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1885000", "inventory": "4268000", "commonStock": "270518000", "currentDebt": "None", "investments": "None", "totalAssets": "31736000", "longTermDebt": "None", "shortTermDebt": "15277000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1222000", "reportedCurrency": "None", "retainedEarnings": "-270210000", "totalLiabilities": "35351000", "otherCurrentAssets": "2769000", "totalCurrentAssets": "22741000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12977000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8995000", "currentAccountsPayable": "12055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16267000", "totalShareholderEquity": "-858000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6465000", "totalCurrentLiabilities": "34006000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1345000", "cashAndShortTermInvestments": "2727000", "commonStockSharesOutstanding": "4239326", "intangibleAssetsExcludingGoodwill": "1222000", "cashAndCashEquivalentsAtCarryingValue": "2727000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5474922", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "4000303", "operatingCashflow": "2636558", "capitalExpenditures": "3518", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1162070", "cashflowFromInvestment": "-3514", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "373648", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "income_statement": { "revenue": 13851000, "cost_of_revenue": 11120000, "gross_profit": 2731000, "ebit": -4152999, "ebitda": -3733000, "pretax_income": -3724000, "tax_provision": 141000, "net_income": -3651000, "net_income_to_common": -3651000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1182000, "total_current_assets": 31667000, "total_assets": 44332000, "short_term_debt": 16393000, "long_term_debt": null, "total_debt": 16393000, "total_liabilities": 40029000, "total_equity": 3963000, "shares_outstanding": 4868000, "goodwill_and_intangibles": 6591000 }, "cash_flow": { "operating_cash_flow": -3498000, "capital_expenditure": 4000, "free_cash_flow": -3494000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95262, "ticker_id": 6597, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4152999", "ebitda": "-3733000", "netIncome": "-3651000", "grossProfit": "2731000", "depreciation": "None", "totalRevenue": "13851000", "costOfRevenue": "11120000", "interestIncome": "None", "incomeBeforeTax": "-3724000", "interestExpense": "495165", "operatingIncome": "-4152999", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "141000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6883999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "419999", "sellingGeneralAndAdministrative": "2433000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "5005000", "inventory": "10023000", "commonStock": "269574000", "currentDebt": "None", "investments": "None", "totalAssets": "44332000", "longTermDebt": "None", "shortTermDebt": "16393000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1586000", "reportedCurrency": "None", "retainedEarnings": "-262576000", "totalLiabilities": "40029000", "otherCurrentAssets": "9207000", "totalCurrentAssets": "31667000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11255000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12665000", "currentAccountsPayable": "7147000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17563000", "totalShareholderEquity": "3963000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14919000", "totalCurrentLiabilities": "38459000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1570000", "cashAndShortTermInvestments": "1182000", "commonStockSharesOutstanding": "4868000", "intangibleAssetsExcludingGoodwill": "1586000", "cashAndCashEquivalentsAtCarryingValue": "1182000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3651000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "-5880000", "operatingCashflow": "-3498000", "capitalExpenditures": "4000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6095000", "cashflowFromInvestment": "-1097000", "stockBasedCompensation": "2000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "501000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13851000, "cost_of_revenue": 11120000, "gross_profit": 2731000, "research_and_development": null, "selling_general_admin": 2433000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4152999, "depreciation_amortisation": 419999, "ebitda": -3733000, "interest_expense": 495165, "interest_income": null, "other_non_operating": null, "pretax_income": -3724000, "tax_provision": 141000, "effective_tax_rate": null, "net_income": -3651000, "net_income_continuing_ops": null, "net_income_to_common": -3651000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1182000, "short_term_investments": null, "net_receivables": 11255000, "inventory": 10023000, "other_current_assets": null, "total_current_assets": 31667000, "net_ppe": null, "goodwill": 5005000, "intangible_assets": 1586000, "goodwill_and_intangibles": 6591000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12665000, "total_assets": 44332000, "short_term_debt": 16393000, "accounts_payable": 7147000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38459000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1570000, "total_liabilities": 40029000, "total_debt": 16393000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -262576000, "total_equity": 3963000, "shares_outstanding": 4868000, "operating_cash_flow": -3498000, "stock_based_compensation": 2000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1097000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6095000, "free_cash_flow": -3494000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4152999", "ebitda": "-3733000", "netIncome": "-3651000", "grossProfit": "2731000", "depreciation": "None", "totalRevenue": "13851000", "costOfRevenue": "11120000", "interestIncome": "None", "incomeBeforeTax": "-3724000", "interestExpense": "495165", "operatingIncome": "-4152999", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "141000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6883999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "419999", "sellingGeneralAndAdministrative": "2433000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "5005000", "inventory": "10023000", "commonStock": "269574000", "currentDebt": "None", "investments": "None", "totalAssets": "44332000", "longTermDebt": "None", "shortTermDebt": "16393000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1586000", "reportedCurrency": "None", "retainedEarnings": "-262576000", "totalLiabilities": "40029000", "otherCurrentAssets": "9207000", "totalCurrentAssets": "31667000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11255000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12665000", "currentAccountsPayable": "7147000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17563000", "totalShareholderEquity": "3963000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14919000", "totalCurrentLiabilities": "38459000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1570000", "cashAndShortTermInvestments": "1182000", "commonStockSharesOutstanding": "4868000", "intangibleAssetsExcludingGoodwill": "1586000", "cashAndCashEquivalentsAtCarryingValue": "1182000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3651000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "-5880000", "operatingCashflow": "-3498000", "capitalExpenditures": "4000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6095000", "cashflowFromInvestment": "-1097000", "stockBasedCompensation": "2000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "501000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "income_statement": { "revenue": 12696000, "cost_of_revenue": 9271000, "gross_profit": 3425000, "ebit": 1536000, "ebitda": 2007000, "pretax_income": -220000, "tax_provision": -26000, "net_income": -309000, "net_income_to_common": -309000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 794000, "total_current_assets": 25440000, "total_assets": 41068000, "short_term_debt": 14219000, "long_term_debt": 1297000, "total_debt": 15516000, "total_liabilities": 37007000, "total_equity": 3522000, "shares_outstanding": 3261000, "goodwill_and_intangibles": 9686000 }, "cash_flow": { "operating_cash_flow": -447950, "capital_expenditure": 2890, "free_cash_flow": -445060, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95263, "ticker_id": 6597, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1536000", "ebitda": "2007000", "netIncome": "-309000", "grossProfit": "3425000", "depreciation": "None", "totalRevenue": "12696000", "costOfRevenue": "9271000", "interestIncome": "1886000", "incomeBeforeTax": "-220000", "interestExpense": "1756000", "operatingIncome": "-350000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-26000", "reportedCurrency": "CAD", "netInterestIncome": "130000", "nonInterestIncome": "None", "operatingExpenses": "3775000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9271000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "471000", "sellingGeneralAndAdministrative": "2486000", "netIncomeFromContinuingOperations": "-194000" }, "balance": { "goodwill": "6863000", "inventory": "3657000", "commonStock": "267824000", "currentDebt": "None", "investments": "None", "totalAssets": "41068000", "longTermDebt": "1297000", "shortTermDebt": "14219000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2823000", "reportedCurrency": "CAD", "retainedEarnings": "-258925000", "totalLiabilities": "37007000", "otherCurrentAssets": "40000", "totalCurrentAssets": "25440000", "currentLongTermDebt": "13895000", "longTermInvestments": "1676000", "shortTermInvestments": "None", "currentNetReceivables": "20949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15628000", "currentAccountsPayable": "12169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15650000", "totalShareholderEquity": "3522000", "capitalLeaseObligations": "458000", "otherCurrentLiabilities": "8758000", "totalCurrentLiabilities": "35146000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1861000", "cashAndShortTermInvestments": "794000", "commonStockSharesOutstanding": "3261000", "intangibleAssetsExcludingGoodwill": "2823000", "cashAndCashEquivalentsAtCarryingValue": "794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-223144", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "1390150", "operatingCashflow": "-447950", "capitalExpenditures": "2890", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "178247", "cashflowFromInvestment": "-2888.60", "stockBasedCompensation": "4000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "340132", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12696000, "cost_of_revenue": 9271000, "gross_profit": 3425000, "research_and_development": null, "selling_general_admin": 2486000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1536000, "depreciation_amortisation": 471000, "ebitda": 2007000, "interest_expense": 1756000, "interest_income": null, "other_non_operating": null, "pretax_income": -220000, "tax_provision": -26000, "effective_tax_rate": null, "net_income": -309000, "net_income_continuing_ops": -194000, "net_income_to_common": -309000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 794000, "short_term_investments": null, "net_receivables": 20949000, "inventory": 3657000, "other_current_assets": null, "total_current_assets": 25440000, "net_ppe": null, "goodwill": 6863000, "intangible_assets": 2823000, "goodwill_and_intangibles": 9686000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15628000, "total_assets": 41068000, "short_term_debt": 14219000, "accounts_payable": 12169000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35146000, "long_term_debt": 1297000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1861000, "total_liabilities": 37007000, "total_debt": 15516000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -258925000, "total_equity": 3522000, "shares_outstanding": 3261000, "operating_cash_flow": -447950, "stock_based_compensation": 4000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2890, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2888.6, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 178247, "free_cash_flow": -445060, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1536000", "ebitda": "2007000", "netIncome": "-309000", "grossProfit": "3425000", "depreciation": "None", "totalRevenue": "12696000", "costOfRevenue": "9271000", "interestIncome": "1886000", "incomeBeforeTax": "-220000", "interestExpense": "1756000", "operatingIncome": "-350000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-26000", "reportedCurrency": "CAD", "netInterestIncome": "130000", "nonInterestIncome": "None", "operatingExpenses": "3775000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9271000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "471000", "sellingGeneralAndAdministrative": "2486000", "netIncomeFromContinuingOperations": "-194000" }, "balance": { "goodwill": "6863000", "inventory": "3657000", "commonStock": "267824000", "currentDebt": "None", "investments": "None", "totalAssets": "41068000", "longTermDebt": "1297000", "shortTermDebt": "14219000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2823000", "reportedCurrency": "CAD", "retainedEarnings": "-258925000", "totalLiabilities": "37007000", "otherCurrentAssets": "40000", "totalCurrentAssets": "25440000", "currentLongTermDebt": "13895000", "longTermInvestments": "1676000", "shortTermInvestments": "None", "currentNetReceivables": "20949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15628000", "currentAccountsPayable": "12169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15650000", "totalShareholderEquity": "3522000", "capitalLeaseObligations": "458000", "otherCurrentLiabilities": "8758000", "totalCurrentLiabilities": "35146000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1861000", "cashAndShortTermInvestments": "794000", "commonStockSharesOutstanding": "3261000", "intangibleAssetsExcludingGoodwill": "2823000", "cashAndCashEquivalentsAtCarryingValue": "794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-223144", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "1390150", "operatingCashflow": "-447950", "capitalExpenditures": "2890", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "178247", "cashflowFromInvestment": "-2888.60", "stockBasedCompensation": "4000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "340132", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "income_statement": { "revenue": 12500000, "cost_of_revenue": 9052000, "gross_profit": 3448000, "ebit": 158000, "ebitda": 621000, "pretax_income": 146000, "tax_provision": -29000, "net_income": 275000, "net_income_to_common": 275000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1389000, "total_current_assets": 29520000, "total_assets": 44934000, "short_term_debt": 15264000, "long_term_debt": 314000, "total_debt": 15578000, "total_liabilities": 41761000, "total_equity": 5324000, "shares_outstanding": 3085000, "goodwill_and_intangibles": 9552000 }, "cash_flow": { "operating_cash_flow": 4463000, "capital_expenditure": 0, "free_cash_flow": 4463000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95264, "ticker_id": 6597, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "158000", "ebitda": "621000", "netIncome": "275000", "grossProfit": "3448000", "depreciation": "None", "totalRevenue": "12500000", "costOfRevenue": "9052000", "interestIncome": "None", "incomeBeforeTax": "146000", "interestExpense": "12000", "operatingIncome": "158000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-29000", "reportedCurrency": "CAD", "netInterestIncome": "-12000", "nonInterestIncome": "None", "operatingExpenses": "3290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9052000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "463000", "sellingGeneralAndAdministrative": "2017000", "netIncomeFromContinuingOperations": "175000" }, "balance": { "goodwill": "6540000", "inventory": "5433000", "commonStock": "265000000", "currentDebt": "None", "investments": "None", "totalAssets": "44934000", "longTermDebt": "314000", "shortTermDebt": "15264000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3012000", "reportedCurrency": "CAD", "retainedEarnings": "-258629000", "totalLiabilities": "41761000", "otherCurrentAssets": "6045000", "totalCurrentAssets": "29520000", "currentLongTermDebt": "14958000", "longTermInvestments": "1598000", "shortTermInvestments": "None", "currentNetReceivables": "16653000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15414000", "currentAccountsPayable": "16036000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15778000", "totalShareholderEquity": "5324000", "capitalLeaseObligations": "506000", "otherCurrentLiabilities": "9494000", "totalCurrentLiabilities": "40794000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "967000", "cashAndShortTermInvestments": "1389000", "commonStockSharesOutstanding": "3085000", "intangibleAssetsExcludingGoodwill": "3012000", "cashAndCashEquivalentsAtCarryingValue": "1389000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "175000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "-2349000", "operatingCashflow": "4463000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2872000", "cashflowFromInvestment": "None", "stockBasedCompensation": "8000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "463000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12500000, "cost_of_revenue": 9052000, "gross_profit": 3448000, "research_and_development": null, "selling_general_admin": 2017000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 158000, "depreciation_amortisation": 463000, "ebitda": 621000, "interest_expense": 12000, "interest_income": null, "other_non_operating": null, "pretax_income": 146000, "tax_provision": -29000, "effective_tax_rate": null, "net_income": 275000, "net_income_continuing_ops": 175000, "net_income_to_common": 275000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1389000, "short_term_investments": null, "net_receivables": 16653000, "inventory": 5433000, "other_current_assets": null, "total_current_assets": 29520000, "net_ppe": null, "goodwill": 6540000, "intangible_assets": 3012000, "goodwill_and_intangibles": 9552000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15414000, "total_assets": 44934000, "short_term_debt": 15264000, "accounts_payable": 16036000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40794000, "long_term_debt": 314000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 967000, "total_liabilities": 41761000, "total_debt": 15578000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -258629000, "total_equity": 5324000, "shares_outstanding": 3085000, "operating_cash_flow": 4463000, "stock_based_compensation": 8000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2872000, "free_cash_flow": 4463000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "158000", "ebitda": "621000", "netIncome": "275000", "grossProfit": "3448000", "depreciation": "None", "totalRevenue": "12500000", "costOfRevenue": "9052000", "interestIncome": "None", "incomeBeforeTax": "146000", "interestExpense": "12000", "operatingIncome": "158000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-29000", "reportedCurrency": "CAD", "netInterestIncome": "-12000", "nonInterestIncome": "None", "operatingExpenses": "3290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9052000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "463000", "sellingGeneralAndAdministrative": "2017000", "netIncomeFromContinuingOperations": "175000" }, "balance": { "goodwill": "6540000", "inventory": "5433000", "commonStock": "265000000", "currentDebt": "None", "investments": "None", "totalAssets": "44934000", "longTermDebt": "314000", "shortTermDebt": "15264000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3012000", "reportedCurrency": "CAD", "retainedEarnings": "-258629000", "totalLiabilities": "41761000", "otherCurrentAssets": "6045000", "totalCurrentAssets": "29520000", "currentLongTermDebt": "14958000", "longTermInvestments": "1598000", "shortTermInvestments": "None", "currentNetReceivables": "16653000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15414000", "currentAccountsPayable": "16036000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15778000", "totalShareholderEquity": "5324000", "capitalLeaseObligations": "506000", "otherCurrentLiabilities": "9494000", "totalCurrentLiabilities": "40794000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "967000", "cashAndShortTermInvestments": "1389000", "commonStockSharesOutstanding": "3085000", "intangibleAssetsExcludingGoodwill": "3012000", "cashAndCashEquivalentsAtCarryingValue": "1389000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "175000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "-2349000", "operatingCashflow": "4463000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2872000", "cashflowFromInvestment": "None", "stockBasedCompensation": "8000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "463000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "income_statement": { "revenue": 13335000, "cost_of_revenue": 10655000, "gross_profit": 2680000, "ebit": -1610000, "ebitda": -1068000, "pretax_income": -1260000, "tax_provision": -47000, "net_income": -1011000, "net_income_to_common": -1011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 863000, "total_current_assets": 23364000, "total_assets": 39188000, "short_term_debt": 17375000, "long_term_debt": 466000, "total_debt": 17841000, "total_liabilities": 36042000, "total_equity": 5243000, "shares_outstanding": 2349000, "goodwill_and_intangibles": 10012000 }, "cash_flow": { "operating_cash_flow": -4199000, "capital_expenditure": 30000, "free_cash_flow": -4169000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95265, "ticker_id": 6597, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1610000", "ebitda": "-1068000", "netIncome": "-1011000", "grossProfit": "2680000", "depreciation": "None", "totalRevenue": "13335000", "costOfRevenue": "10655000", "interestIncome": "None", "incomeBeforeTax": "-1260000", "interestExpense": "478000", "operatingIncome": "-19686000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-47000", "reportedCurrency": "CAD", "netInterestIncome": "-478000", "nonInterestIncome": "None", "operatingExpenses": "22366000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "542000", "sellingGeneralAndAdministrative": "4095000", "netIncomeFromContinuingOperations": "-1213000" }, "balance": { "goodwill": "6679000", "inventory": "3215000", "commonStock": "265000000", "currentDebt": "None", "investments": "None", "totalAssets": "39188000", "longTermDebt": "466000", "shortTermDebt": "17375000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3333000", "reportedCurrency": "CAD", "retainedEarnings": "-258939000", "totalLiabilities": "36042000", "otherCurrentAssets": "2607000", "totalCurrentAssets": "23364000", "currentLongTermDebt": "17113000", "longTermInvestments": "1631000", "shortTermInvestments": "None", "currentNetReceivables": "16679000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15824000", "currentAccountsPayable": "11159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18012000", "totalShareholderEquity": "5243000", "capitalLeaseObligations": "433000", "otherCurrentLiabilities": "5892000", "totalCurrentLiabilities": "34918000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1124000", "cashAndShortTermInvestments": "863000", "commonStockSharesOutstanding": "2349000", "intangibleAssetsExcludingGoodwill": "3333000", "cashAndCashEquivalentsAtCarryingValue": "863000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1213000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "1444000", "operatingCashflow": "-4199000", "capitalExpenditures": "30000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3847000", "cashflowFromInvestment": "2000", "stockBasedCompensation": "5000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "542000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13335000, "cost_of_revenue": 10655000, "gross_profit": 2680000, "research_and_development": null, "selling_general_admin": 4095000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1610000, "depreciation_amortisation": 542000, "ebitda": -1068000, "interest_expense": 478000, "interest_income": null, "other_non_operating": null, "pretax_income": -1260000, "tax_provision": -47000, "effective_tax_rate": null, "net_income": -1011000, "net_income_continuing_ops": -1213000, "net_income_to_common": -1011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 863000, "short_term_investments": null, "net_receivables": 16679000, "inventory": 3215000, "other_current_assets": null, "total_current_assets": 23364000, "net_ppe": null, "goodwill": 6679000, "intangible_assets": 3333000, "goodwill_and_intangibles": 10012000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15824000, "total_assets": 39188000, "short_term_debt": 17375000, "accounts_payable": 11159000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34918000, "long_term_debt": 466000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1124000, "total_liabilities": 36042000, "total_debt": 17841000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -258939000, "total_equity": 5243000, "shares_outstanding": 2349000, "operating_cash_flow": -4199000, "stock_based_compensation": 5000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3847000, "free_cash_flow": -4169000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1610000", "ebitda": "-1068000", "netIncome": "-1011000", "grossProfit": "2680000", "depreciation": "None", "totalRevenue": "13335000", "costOfRevenue": "10655000", "interestIncome": "None", "incomeBeforeTax": "-1260000", "interestExpense": "478000", "operatingIncome": "-19686000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-47000", "reportedCurrency": "CAD", "netInterestIncome": "-478000", "nonInterestIncome": "None", "operatingExpenses": "22366000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "542000", "sellingGeneralAndAdministrative": "4095000", "netIncomeFromContinuingOperations": "-1213000" }, "balance": { "goodwill": "6679000", "inventory": "3215000", "commonStock": "265000000", "currentDebt": "None", "investments": "None", "totalAssets": "39188000", "longTermDebt": "466000", "shortTermDebt": "17375000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3333000", "reportedCurrency": "CAD", "retainedEarnings": "-258939000", "totalLiabilities": "36042000", "otherCurrentAssets": "2607000", "totalCurrentAssets": "23364000", "currentLongTermDebt": "17113000", "longTermInvestments": "1631000", "shortTermInvestments": "None", "currentNetReceivables": "16679000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15824000", "currentAccountsPayable": "11159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18012000", "totalShareholderEquity": "5243000", "capitalLeaseObligations": "433000", "otherCurrentLiabilities": "5892000", "totalCurrentLiabilities": "34918000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1124000", "cashAndShortTermInvestments": "863000", "commonStockSharesOutstanding": "2349000", "intangibleAssetsExcludingGoodwill": "3333000", "cashAndCashEquivalentsAtCarryingValue": "863000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1213000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "1444000", "operatingCashflow": "-4199000", "capitalExpenditures": "30000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3847000", "cashflowFromInvestment": "2000", "stockBasedCompensation": "5000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "542000", "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": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "income_statement": { "revenue": 13883000, "cost_of_revenue": 10735000, "gross_profit": 3148000, "ebit": -953000, "ebitda": -502000, "pretax_income": -1108000, "tax_provision": -26000, "net_income": -922000, "net_income_to_common": -922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1958000, "total_current_assets": 27643000, "total_assets": 44635000, "short_term_debt": 15021000, "long_term_debt": 405000, "total_debt": 15426000, "total_liabilities": 40425000, "total_equity": 5954000, "shares_outstanding": 2232000, "goodwill_and_intangibles": 10082000 }, "cash_flow": { "operating_cash_flow": 2754000, "capital_expenditure": 74000, "free_cash_flow": 2828000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95267, "ticker_id": 6597, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-953000", "ebitda": "-502000", "netIncome": "-922000", "grossProfit": "3148000", "depreciation": "None", "totalRevenue": "13883000", "costOfRevenue": "10735000", "interestIncome": "None", "incomeBeforeTax": "-1108000", "interestExpense": "155000", "operatingIncome": "953000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-26000", "reportedCurrency": "CAD", "netInterestIncome": "-155000", "nonInterestIncome": "None", "operatingExpenses": "2195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10735000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "451000", "sellingGeneralAndAdministrative": "2595000", "netIncomeFromContinuingOperations": "-1082000" }, "balance": { "goodwill": "6629000", "inventory": "4310000", "commonStock": "256685000", "currentDebt": "None", "investments": "None", "totalAssets": "44635000", "longTermDebt": "405000", "shortTermDebt": "15021000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3453000", "reportedCurrency": "CAD", "retainedEarnings": "-259400000", "totalLiabilities": "40425000", "otherCurrentAssets": "2843000", "totalCurrentAssets": "27643000", "currentLongTermDebt": "14762000", "longTermInvestments": "2282000", "shortTermInvestments": "None", "currentNetReceivables": "18532000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16992000", "currentAccountsPayable": "16567000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15659000", "totalShareholderEquity": "5954000", "capitalLeaseObligations": "492000", "otherCurrentLiabilities": "7660000", "totalCurrentLiabilities": "39248000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1177000", "cashAndShortTermInvestments": "1958000", "commonStockSharesOutstanding": "2232000", "intangibleAssetsExcludingGoodwill": "3453000", "cashAndCashEquivalentsAtCarryingValue": "1958000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1082000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "1393000", "operatingCashflow": "2754000", "capitalExpenditures": "74000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-665000", "cashflowFromInvestment": "-74000", "stockBasedCompensation": "244000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "451000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13883000, "cost_of_revenue": 10735000, "gross_profit": 3148000, "research_and_development": null, "selling_general_admin": 2595000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -953000, "depreciation_amortisation": 451000, "ebitda": -502000, "interest_expense": 155000, "interest_income": null, "other_non_operating": null, "pretax_income": -1108000, "tax_provision": -26000, "effective_tax_rate": null, "net_income": -922000, "net_income_continuing_ops": -1082000, "net_income_to_common": -922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1958000, "short_term_investments": null, "net_receivables": 18532000, "inventory": 4310000, "other_current_assets": null, "total_current_assets": 27643000, "net_ppe": null, "goodwill": 6629000, "intangible_assets": 3453000, "goodwill_and_intangibles": 10082000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16992000, "total_assets": 44635000, "short_term_debt": 15021000, "accounts_payable": 16567000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39248000, "long_term_debt": 405000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1177000, "total_liabilities": 40425000, "total_debt": 15426000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -259400000, "total_equity": 5954000, "shares_outstanding": 2232000, "operating_cash_flow": 2754000, "stock_based_compensation": 244000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -665000, "free_cash_flow": 2828000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-953000", "ebitda": "-502000", "netIncome": "-922000", "grossProfit": "3148000", "depreciation": "None", "totalRevenue": "13883000", "costOfRevenue": "10735000", "interestIncome": "None", "incomeBeforeTax": "-1108000", "interestExpense": "155000", "operatingIncome": "953000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-26000", "reportedCurrency": "CAD", "netInterestIncome": "-155000", "nonInterestIncome": "None", "operatingExpenses": "2195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10735000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "451000", "sellingGeneralAndAdministrative": "2595000", "netIncomeFromContinuingOperations": "-1082000" }, "balance": { "goodwill": "6629000", "inventory": "4310000", "commonStock": "256685000", "currentDebt": "None", "investments": "None", "totalAssets": "44635000", "longTermDebt": "405000", "shortTermDebt": "15021000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3453000", "reportedCurrency": "CAD", "retainedEarnings": "-259400000", "totalLiabilities": "40425000", "otherCurrentAssets": "2843000", "totalCurrentAssets": "27643000", "currentLongTermDebt": "14762000", "longTermInvestments": "2282000", "shortTermInvestments": "None", "currentNetReceivables": "18532000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16992000", "currentAccountsPayable": "16567000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15659000", "totalShareholderEquity": "5954000", "capitalLeaseObligations": "492000", "otherCurrentLiabilities": "7660000", "totalCurrentLiabilities": "39248000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1177000", "cashAndShortTermInvestments": "1958000", "commonStockSharesOutstanding": "2232000", "intangibleAssetsExcludingGoodwill": "3453000", "cashAndCashEquivalentsAtCarryingValue": "1958000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1082000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "1393000", "operatingCashflow": "2754000", "capitalExpenditures": "74000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-665000", "cashflowFromInvestment": "-74000", "stockBasedCompensation": "244000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "451000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "income_statement": { "revenue": 14750000, "cost_of_revenue": 13906000, "gross_profit": 844000, "ebit": -2888000, "ebitda": -2414000, "pretax_income": -4295000, "tax_provision": -839000, "net_income": -3029000, "net_income_to_common": -3029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 700000, "total_current_assets": 22942000, "total_assets": 40216000, "short_term_debt": 15040000, "long_term_debt": 401000, "total_debt": 15441000, "total_liabilities": 34735000, "total_equity": 7067000, "shares_outstanding": 2195000, "goodwill_and_intangibles": 10312000 }, "cash_flow": { "operating_cash_flow": 387000, "capital_expenditure": 50000, "free_cash_flow": 437000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95268, "ticker_id": 6597, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2888000", "ebitda": "-2414000", "netIncome": "-3029000", "grossProfit": "844000", "depreciation": "None", "totalRevenue": "14750000", "costOfRevenue": "13906000", "interestIncome": "35000", "incomeBeforeTax": "-4295000", "interestExpense": "1426000", "operatingIncome": "2869000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-839000", "reportedCurrency": "CAD", "netInterestIncome": "-1426000", "nonInterestIncome": "None", "operatingExpenses": "-2025000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13906000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "474000", "sellingGeneralAndAdministrative": "2251000", "netIncomeFromContinuingOperations": "-3456000" }, "balance": { "goodwill": "6634000", "inventory": "5719000", "commonStock": "253966000", "currentDebt": "None", "investments": "None", "totalAssets": "40216000", "longTermDebt": "401000", "shortTermDebt": "15040000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3678000", "reportedCurrency": "CAD", "retainedEarnings": "-258478000", "totalLiabilities": "34735000", "otherCurrentAssets": "788000", "totalCurrentAssets": "22942000", "currentLongTermDebt": "14748000", "longTermInvestments": "2284000", "shortTermInvestments": "None", "currentNetReceivables": "15735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17274000", "currentAccountsPayable": "13877000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15742000", "totalShareholderEquity": "7067000", "capitalLeaseObligations": "593000", "otherCurrentLiabilities": "4486000", "totalCurrentLiabilities": "33403000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1332000", "cashAndShortTermInvestments": "700000", "commonStockSharesOutstanding": "2195000", "intangibleAssetsExcludingGoodwill": "3678000", "cashAndCashEquivalentsAtCarryingValue": "700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3456000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "1265000", "operatingCashflow": "387000", "capitalExpenditures": "50000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2105000", "cashflowFromInvestment": "-396000", "stockBasedCompensation": "88000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "176000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "474000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14750000, "cost_of_revenue": 13906000, "gross_profit": 844000, "research_and_development": null, "selling_general_admin": 2251000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2888000, "depreciation_amortisation": 474000, "ebitda": -2414000, "interest_expense": 1426000, "interest_income": null, "other_non_operating": null, "pretax_income": -4295000, "tax_provision": -839000, "effective_tax_rate": null, "net_income": -3029000, "net_income_continuing_ops": -3456000, "net_income_to_common": -3029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 700000, "short_term_investments": null, "net_receivables": 15735000, "inventory": 5719000, "other_current_assets": null, "total_current_assets": 22942000, "net_ppe": null, "goodwill": 6634000, "intangible_assets": 3678000, "goodwill_and_intangibles": 10312000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17274000, "total_assets": 40216000, "short_term_debt": 15040000, "accounts_payable": 13877000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33403000, "long_term_debt": 401000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1332000, "total_liabilities": 34735000, "total_debt": 15441000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -258478000, "total_equity": 7067000, "shares_outstanding": 2195000, "operating_cash_flow": 387000, "stock_based_compensation": 88000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -396000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2105000, "free_cash_flow": 437000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2888000", "ebitda": "-2414000", "netIncome": "-3029000", "grossProfit": "844000", "depreciation": "None", "totalRevenue": "14750000", "costOfRevenue": "13906000", "interestIncome": "35000", "incomeBeforeTax": "-4295000", "interestExpense": "1426000", "operatingIncome": "2869000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-839000", "reportedCurrency": "CAD", "netInterestIncome": "-1426000", "nonInterestIncome": "None", "operatingExpenses": "-2025000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13906000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "474000", "sellingGeneralAndAdministrative": "2251000", "netIncomeFromContinuingOperations": "-3456000" }, "balance": { "goodwill": "6634000", "inventory": "5719000", "commonStock": "253966000", "currentDebt": "None", "investments": "None", "totalAssets": "40216000", "longTermDebt": "401000", "shortTermDebt": "15040000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3678000", "reportedCurrency": "CAD", "retainedEarnings": "-258478000", "totalLiabilities": "34735000", "otherCurrentAssets": "788000", "totalCurrentAssets": "22942000", "currentLongTermDebt": "14748000", "longTermInvestments": "2284000", "shortTermInvestments": "None", "currentNetReceivables": "15735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17274000", "currentAccountsPayable": "13877000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15742000", "totalShareholderEquity": "7067000", "capitalLeaseObligations": "593000", "otherCurrentLiabilities": "4486000", "totalCurrentLiabilities": "33403000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1332000", "cashAndShortTermInvestments": "700000", "commonStockSharesOutstanding": "2195000", "intangibleAssetsExcludingGoodwill": "3678000", "cashAndCashEquivalentsAtCarryingValue": "700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3456000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "1265000", "operatingCashflow": "387000", "capitalExpenditures": "50000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2105000", "cashflowFromInvestment": "-396000", "stockBasedCompensation": "88000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "176000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "474000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "income_statement": { "revenue": 12063000, "cost_of_revenue": 10284000, "gross_profit": 1779000, "ebit": -5630000, "ebitda": -4913000, "pretax_income": -6131000, "tax_provision": -111000, "net_income": -5623000, "net_income_to_common": -5623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1048000, "total_current_assets": 19967000, "total_assets": 41109000, "short_term_debt": 12402000, "long_term_debt": 401000, "total_debt": 12803000, "total_liabilities": 32765000, "total_equity": 9519000, "shares_outstanding": 2232000, "goodwill_and_intangibles": 12882000 }, "cash_flow": { "operating_cash_flow": -1073000, "capital_expenditure": 2000, "free_cash_flow": -1071000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95269, "ticker_id": 6597, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5630000", "ebitda": "-4913000", "netIncome": "-5623000", "grossProfit": "1779000", "depreciation": "None", "totalRevenue": "12063000", "costOfRevenue": "10284000", "interestIncome": "None", "incomeBeforeTax": "-6131000", "interestExpense": "501000", "operatingIncome": "-5630000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-111000", "reportedCurrency": "CAD", "netInterestIncome": "-501000", "nonInterestIncome": "None", "operatingExpenses": "7409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "717000", "sellingGeneralAndAdministrative": "2364000", "netIncomeFromContinuingOperations": "-6020000" }, "balance": { "goodwill": "7442000", "inventory": "7901000", "commonStock": "253887000", "currentDebt": "None", "investments": "None", "totalAssets": "41109000", "longTermDebt": "401000", "shortTermDebt": "12402000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "5440000", "reportedCurrency": "CAD", "retainedEarnings": "-255431000", "totalLiabilities": "32765000", "otherCurrentAssets": "780000", "totalCurrentAssets": "19967000", "currentLongTermDebt": "11941000", "longTermInvestments": "2078000", "shortTermInvestments": "None", "currentNetReceivables": "10238000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21142000", "currentAccountsPayable": "9511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13547000", "totalShareholderEquity": "9519000", "capitalLeaseObligations": "1205000", "otherCurrentLiabilities": "8572000", "totalCurrentLiabilities": "30485000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2280000", "cashAndShortTermInvestments": "1048000", "commonStockSharesOutstanding": "2232000", "intangibleAssetsExcludingGoodwill": "5440000", "cashAndCashEquivalentsAtCarryingValue": "1048000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5623000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "2159000", "operatingCashflow": "-1073000", "capitalExpenditures": "2000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-852000", "cashflowFromInvestment": "-2000", "stockBasedCompensation": "32000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-176000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "717000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12063000, "cost_of_revenue": 10284000, "gross_profit": 1779000, "research_and_development": null, "selling_general_admin": 2364000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5630000, "depreciation_amortisation": 717000, "ebitda": -4913000, "interest_expense": 501000, "interest_income": null, "other_non_operating": null, "pretax_income": -6131000, "tax_provision": -111000, "effective_tax_rate": null, "net_income": -5623000, "net_income_continuing_ops": -6020000, "net_income_to_common": -5623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1048000, "short_term_investments": null, "net_receivables": 10238000, "inventory": 7901000, "other_current_assets": null, "total_current_assets": 19967000, "net_ppe": null, "goodwill": 7442000, "intangible_assets": 5440000, "goodwill_and_intangibles": 12882000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21142000, "total_assets": 41109000, "short_term_debt": 12402000, "accounts_payable": 9511000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30485000, "long_term_debt": 401000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2280000, "total_liabilities": 32765000, "total_debt": 12803000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -255431000, "total_equity": 9519000, "shares_outstanding": 2232000, "operating_cash_flow": -1073000, "stock_based_compensation": 32000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -852000, "free_cash_flow": -1071000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5630000", "ebitda": "-4913000", "netIncome": "-5623000", "grossProfit": "1779000", "depreciation": "None", "totalRevenue": "12063000", "costOfRevenue": "10284000", "interestIncome": "None", "incomeBeforeTax": "-6131000", "interestExpense": "501000", "operatingIncome": "-5630000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-111000", "reportedCurrency": "CAD", "netInterestIncome": "-501000", "nonInterestIncome": "None", "operatingExpenses": "7409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "717000", "sellingGeneralAndAdministrative": "2364000", "netIncomeFromContinuingOperations": "-6020000" }, "balance": { "goodwill": "7442000", "inventory": "7901000", "commonStock": "253887000", "currentDebt": "None", "investments": "None", "totalAssets": "41109000", "longTermDebt": "401000", "shortTermDebt": "12402000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "5440000", "reportedCurrency": "CAD", "retainedEarnings": "-255431000", "totalLiabilities": "32765000", "otherCurrentAssets": "780000", "totalCurrentAssets": "19967000", "currentLongTermDebt": "11941000", "longTermInvestments": "2078000", "shortTermInvestments": "None", "currentNetReceivables": "10238000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21142000", "currentAccountsPayable": "9511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13547000", "totalShareholderEquity": "9519000", "capitalLeaseObligations": "1205000", "otherCurrentLiabilities": "8572000", "totalCurrentLiabilities": "30485000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2280000", "cashAndShortTermInvestments": "1048000", "commonStockSharesOutstanding": "2232000", "intangibleAssetsExcludingGoodwill": "5440000", "cashAndCashEquivalentsAtCarryingValue": "1048000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5623000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "2159000", "operatingCashflow": "-1073000", "capitalExpenditures": "2000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-852000", "cashflowFromInvestment": "-2000", "stockBasedCompensation": "32000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-176000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "717000", "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": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "income_statement": { "revenue": 10698000, "cost_of_revenue": 9857000, "gross_profit": 841000, "ebit": 1224000, "ebitda": 1955000, "pretax_income": -2699000, "tax_provision": 821000, "net_income": -3289000, "net_income_to_common": -3289000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1813000, "total_current_assets": 24265000, "total_assets": 48813000, "short_term_debt": 12573000, "long_term_debt": 394000, "total_debt": 12967000, "total_liabilities": 35113000, "total_equity": 14469000, "shares_outstanding": 2143040, "goodwill_and_intangibles": 15898000 }, "cash_flow": { "operating_cash_flow": -1719000, "capital_expenditure": 28000, "free_cash_flow": -1691000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95270, "ticker_id": 6597, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1224000", "ebitda": "1955000", "netIncome": "-3289000", "grossProfit": "841000", "depreciation": "None", "totalRevenue": "10698000", "costOfRevenue": "9857000", "interestIncome": "6758000", "incomeBeforeTax": "-2699000", "interestExpense": "None", "operatingIncome": "-5165000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "821000", "reportedCurrency": "CAD", "netInterestIncome": "3087000", "nonInterestIncome": "None", "operatingExpenses": "6006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9857000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "731000", "sellingGeneralAndAdministrative": "8253000", "netIncomeFromContinuingOperations": "-8092000" }, "balance": { "goodwill": "10095000", "inventory": "9976000", "commonStock": "253882000", "currentDebt": "None", "investments": "None", "totalAssets": "48813000", "longTermDebt": "394000", "shortTermDebt": "12573000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5803000", "reportedCurrency": "CAD", "retainedEarnings": "-249145000", "totalLiabilities": "35113000", "otherCurrentAssets": "1146000", "totalCurrentAssets": "24265000", "currentLongTermDebt": "12119000", "longTermInvestments": "2285000", "shortTermInvestments": "None", "currentNetReceivables": "11330000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24548000", "currentAccountsPayable": "9223000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13782000", "totalShareholderEquity": "14469000", "capitalLeaseObligations": "1269000", "otherCurrentLiabilities": "10263000", "totalCurrentLiabilities": "32846000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2305000", "cashAndShortTermInvestments": "1813000", "commonStockSharesOutstanding": "2143040", "intangibleAssetsExcludingGoodwill": "5803000", "cashAndCashEquivalentsAtCarryingValue": "1813000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3289000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "-73000", "operatingCashflow": "-1719000", "capitalExpenditures": "28000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1464000", "cashflowFromInvestment": "-629000", "stockBasedCompensation": "-91000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "731000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10698000, "cost_of_revenue": 9857000, "gross_profit": 841000, "research_and_development": null, "selling_general_admin": 8253000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1224000, "depreciation_amortisation": 731000, "ebitda": 1955000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -2699000, "tax_provision": 821000, "effective_tax_rate": null, "net_income": -3289000, "net_income_continuing_ops": -8092000, "net_income_to_common": -3289000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1813000, "short_term_investments": null, "net_receivables": 11330000, "inventory": 9976000, "other_current_assets": null, "total_current_assets": 24265000, "net_ppe": null, "goodwill": 10095000, "intangible_assets": 5803000, "goodwill_and_intangibles": 15898000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24548000, "total_assets": 48813000, "short_term_debt": 12573000, "accounts_payable": 9223000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32846000, "long_term_debt": 394000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2305000, "total_liabilities": 35113000, "total_debt": 12967000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -249145000, "total_equity": 14469000, "shares_outstanding": 2143040, "operating_cash_flow": -1719000, "stock_based_compensation": -91000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -629000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1464000, "free_cash_flow": -1691000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1224000", "ebitda": "1955000", "netIncome": "-3289000", "grossProfit": "841000", "depreciation": "None", "totalRevenue": "10698000", "costOfRevenue": "9857000", "interestIncome": "6758000", "incomeBeforeTax": "-2699000", "interestExpense": "None", "operatingIncome": "-5165000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "821000", "reportedCurrency": "CAD", "netInterestIncome": "3087000", "nonInterestIncome": "None", "operatingExpenses": "6006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9857000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "731000", "sellingGeneralAndAdministrative": "8253000", "netIncomeFromContinuingOperations": "-8092000" }, "balance": { "goodwill": "10095000", "inventory": "9976000", "commonStock": "253882000", "currentDebt": "None", "investments": "None", "totalAssets": "48813000", "longTermDebt": "394000", "shortTermDebt": "12573000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5803000", "reportedCurrency": "CAD", "retainedEarnings": "-249145000", "totalLiabilities": "35113000", "otherCurrentAssets": "1146000", "totalCurrentAssets": "24265000", "currentLongTermDebt": "12119000", "longTermInvestments": "2285000", "shortTermInvestments": "None", "currentNetReceivables": "11330000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24548000", "currentAccountsPayable": "9223000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13782000", "totalShareholderEquity": "14469000", "capitalLeaseObligations": "1269000", "otherCurrentLiabilities": "10263000", "totalCurrentLiabilities": "32846000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2305000", "cashAndShortTermInvestments": "1813000", "commonStockSharesOutstanding": "2143040", "intangibleAssetsExcludingGoodwill": "5803000", "cashAndCashEquivalentsAtCarryingValue": "1813000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3289000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "-73000", "operatingCashflow": "-1719000", "capitalExpenditures": "28000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1464000", "cashflowFromInvestment": "-629000", "stockBasedCompensation": "-91000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "731000", "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": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "income_statement": { "revenue": 12370000, "cost_of_revenue": 9725000, "gross_profit": 2645000, "ebit": -2259000, "ebitda": -1581000, "pretax_income": -2011000, "tax_provision": 125000, "net_income": -2136000, "net_income_to_common": -2136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1304000, "total_current_assets": 28345000, "total_assets": 52365000, "short_term_debt": 10585000, "long_term_debt": 376000, "total_debt": 10961000, "total_liabilities": 32571000, "total_equity": 19167000, "shares_outstanding": 2142880, "goodwill_and_intangibles": 14947000 }, "cash_flow": { "operating_cash_flow": 5355000, "capital_expenditure": 0, "free_cash_flow": 5355000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95272, "ticker_id": 6597, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2259000", "ebitda": "-1581000", "netIncome": "-2136000", "grossProfit": "2645000", "depreciation": "None", "totalRevenue": "12370000", "costOfRevenue": "9725000", "interestIncome": "869000", "incomeBeforeTax": "-2011000", "interestExpense": "None", "operatingIncome": "-2259000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "125000", "reportedCurrency": "CAD", "netInterestIncome": "869000", "nonInterestIncome": "None", "operatingExpenses": "4904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9725000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "678000", "sellingGeneralAndAdministrative": "2340000", "netIncomeFromContinuingOperations": "-6708000" }, "balance": { "goodwill": "8926000", "inventory": "11031000", "commonStock": "251155000", "currentDebt": "None", "investments": "None", "totalAssets": "52365000", "longTermDebt": "376000", "shortTermDebt": "10585000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "6021000", "reportedCurrency": "CAD", "retainedEarnings": "-245747000", "totalLiabilities": "32571000", "otherCurrentAssets": "1198000", "totalCurrentAssets": "28345000", "currentLongTermDebt": "10137000", "longTermInvestments": "2202000", "shortTermInvestments": "None", "currentNetReceivables": "14812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24020000", "currentAccountsPayable": "9586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11681000", "totalShareholderEquity": "19167000", "capitalLeaseObligations": "1168000", "otherCurrentLiabilities": "7830000", "totalCurrentLiabilities": "28001000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4570000", "cashAndShortTermInvestments": "1304000", "commonStockSharesOutstanding": "2142880", "intangibleAssetsExcludingGoodwill": "6021000", "cashAndCashEquivalentsAtCarryingValue": "1304000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2136000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "3360000", "operatingCashflow": "5355000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1223000", "cashflowFromInvestment": "None", "stockBasedCompensation": "195000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "678000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12370000, "cost_of_revenue": 9725000, "gross_profit": 2645000, "research_and_development": null, "selling_general_admin": 2340000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2259000, "depreciation_amortisation": 678000, "ebitda": -1581000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -2011000, "tax_provision": 125000, "effective_tax_rate": null, "net_income": -2136000, "net_income_continuing_ops": -6708000, "net_income_to_common": -2136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1304000, "short_term_investments": null, "net_receivables": 14812000, "inventory": 11031000, "other_current_assets": null, "total_current_assets": 28345000, "net_ppe": null, "goodwill": 8926000, "intangible_assets": 6021000, "goodwill_and_intangibles": 14947000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24020000, "total_assets": 52365000, "short_term_debt": 10585000, "accounts_payable": 9586000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28001000, "long_term_debt": 376000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4570000, "total_liabilities": 32571000, "total_debt": 10961000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -245747000, "total_equity": 19167000, "shares_outstanding": 2142880, "operating_cash_flow": 5355000, "stock_based_compensation": 195000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1223000, "free_cash_flow": 5355000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2259000", "ebitda": "-1581000", "netIncome": "-2136000", "grossProfit": "2645000", "depreciation": "None", "totalRevenue": "12370000", "costOfRevenue": "9725000", "interestIncome": "869000", "incomeBeforeTax": "-2011000", "interestExpense": "None", "operatingIncome": "-2259000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "125000", "reportedCurrency": "CAD", "netInterestIncome": "869000", "nonInterestIncome": "None", "operatingExpenses": "4904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9725000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "678000", "sellingGeneralAndAdministrative": "2340000", "netIncomeFromContinuingOperations": "-6708000" }, "balance": { "goodwill": "8926000", "inventory": "11031000", "commonStock": "251155000", "currentDebt": "None", "investments": "None", "totalAssets": "52365000", "longTermDebt": "376000", "shortTermDebt": "10585000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "6021000", "reportedCurrency": "CAD", "retainedEarnings": "-245747000", "totalLiabilities": "32571000", "otherCurrentAssets": "1198000", "totalCurrentAssets": "28345000", "currentLongTermDebt": "10137000", "longTermInvestments": "2202000", "shortTermInvestments": "None", "currentNetReceivables": "14812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24020000", "currentAccountsPayable": "9586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11681000", "totalShareholderEquity": "19167000", "capitalLeaseObligations": "1168000", "otherCurrentLiabilities": "7830000", "totalCurrentLiabilities": "28001000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4570000", "cashAndShortTermInvestments": "1304000", "commonStockSharesOutstanding": "2142880", "intangibleAssetsExcludingGoodwill": "6021000", "cashAndCashEquivalentsAtCarryingValue": "1304000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2136000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "3360000", "operatingCashflow": "5355000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1223000", "cashflowFromInvestment": "None", "stockBasedCompensation": "195000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "678000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "income_statement": { "revenue": 13207000, "cost_of_revenue": 9751000, "gross_profit": 3456000, "ebit": -1418000, "ebitda": -640000, "pretax_income": -3866000, "tax_provision": -160000, "net_income": -3459000, "net_income_to_common": -3459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1321000, "total_current_assets": 30398000, "total_assets": 55750000, "short_term_debt": 12073000, "long_term_debt": 379000, "total_debt": 12452000, "total_liabilities": 34212000, "total_equity": 20915000, "shares_outstanding": 2217000, "goodwill_and_intangibles": 15667000 }, "cash_flow": { "operating_cash_flow": -7151000, "capital_expenditure": 142000, "free_cash_flow": -7009000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95273, "ticker_id": 6597, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:10.815289+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1418000", "ebitda": "-640000", "netIncome": "-3459000", "grossProfit": "3456000", "depreciation": "None", "totalRevenue": "13207000", "costOfRevenue": "9751000", "interestIncome": "0", "incomeBeforeTax": "-3866000", "interestExpense": "2114000", "operatingIncome": "1752000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-160000", "reportedCurrency": "CAD", "netInterestIncome": "-2114000", "nonInterestIncome": "None", "operatingExpenses": "4874000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9751000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "778000", "sellingGeneralAndAdministrative": "2252000", "netIncomeFromContinuingOperations": "-3706000" }, "balance": { "goodwill": "9095000", "inventory": "14484000", "commonStock": "248798000", "currentDebt": "None", "investments": "None", "totalAssets": "55750000", "longTermDebt": "379000", "shortTermDebt": "12073000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6572000", "reportedCurrency": "CAD", "retainedEarnings": "-243597000", "totalLiabilities": "34212000", "otherCurrentAssets": "1492000", "totalCurrentAssets": "30398000", "currentLongTermDebt": "11477000", "longTermInvestments": "2244000", "shortTermInvestments": "None", "currentNetReceivables": "13101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25352000", "currentAccountsPayable": "9381000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13282000", "totalShareholderEquity": "20915000", "capitalLeaseObligations": "1426000", "otherCurrentLiabilities": "6651000", "totalCurrentLiabilities": "28105000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6107000", "cashAndShortTermInvestments": "1321000", "commonStockSharesOutstanding": "2217000", "intangibleAssetsExcludingGoodwill": "6572000", "cashAndCashEquivalentsAtCarryingValue": "1321000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4615000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "1394000", "operatingCashflow": "-7151000", "capitalExpenditures": "142000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4120000", "cashflowFromInvestment": "-86000", "stockBasedCompensation": "-137000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "778000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13207000, "cost_of_revenue": 9751000, "gross_profit": 3456000, "research_and_development": null, "selling_general_admin": 2252000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1418000, "depreciation_amortisation": 778000, "ebitda": -640000, "interest_expense": 2114000, "interest_income": null, "other_non_operating": null, "pretax_income": -3866000, "tax_provision": -160000, "effective_tax_rate": null, "net_income": -3459000, "net_income_continuing_ops": -3706000, "net_income_to_common": -3459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1321000, "short_term_investments": null, "net_receivables": 13101000, "inventory": 14484000, "other_current_assets": null, "total_current_assets": 30398000, "net_ppe": null, "goodwill": 9095000, "intangible_assets": 6572000, "goodwill_and_intangibles": 15667000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25352000, "total_assets": 55750000, "short_term_debt": 12073000, "accounts_payable": 9381000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28105000, "long_term_debt": 379000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6107000, "total_liabilities": 34212000, "total_debt": 12452000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -243597000, "total_equity": 20915000, "shares_outstanding": 2217000, "operating_cash_flow": -7151000, "stock_based_compensation": -137000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4120000, "free_cash_flow": -7009000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1418000", "ebitda": "-640000", "netIncome": "-3459000", "grossProfit": "3456000", "depreciation": "None", "totalRevenue": "13207000", "costOfRevenue": "9751000", "interestIncome": "0", "incomeBeforeTax": "-3866000", "interestExpense": "2114000", "operatingIncome": "1752000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-160000", "reportedCurrency": "CAD", "netInterestIncome": "-2114000", "nonInterestIncome": "None", "operatingExpenses": "4874000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9751000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "778000", "sellingGeneralAndAdministrative": "2252000", "netIncomeFromContinuingOperations": "-3706000" }, "balance": { "goodwill": "9095000", "inventory": "14484000", "commonStock": "248798000", "currentDebt": "None", "investments": "None", "totalAssets": "55750000", "longTermDebt": "379000", "shortTermDebt": "12073000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6572000", "reportedCurrency": "CAD", "retainedEarnings": "-243597000", "totalLiabilities": "34212000", "otherCurrentAssets": "1492000", "totalCurrentAssets": "30398000", "currentLongTermDebt": "11477000", "longTermInvestments": "2244000", "shortTermInvestments": "None", "currentNetReceivables": "13101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25352000", "currentAccountsPayable": "9381000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13282000", "totalShareholderEquity": "20915000", "capitalLeaseObligations": "1426000", "otherCurrentLiabilities": "6651000", "totalCurrentLiabilities": "28105000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6107000", "cashAndShortTermInvestments": "1321000", "commonStockSharesOutstanding": "2217000", "intangibleAssetsExcludingGoodwill": "6572000", "cashAndCashEquivalentsAtCarryingValue": "1321000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4615000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "1394000", "operatingCashflow": "-7151000", "capitalExpenditures": "142000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4120000", "cashflowFromInvestment": "-86000", "stockBasedCompensation": "-137000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "778000", "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" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }